REGISTRATION NO. 333 - 139944


      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 6, 2007



                ================================================


                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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


                                 AMENDMENT NO. 2
                                       TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933


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

                             HOLMES FUNDING LIMITED
             (Exact name of Registrant as specified in its charter)



                               ENGLAND AND WALES
         (State or other jurisdiction of incorporation or organization)
                                                    
        ABBEY NATIONAL HOUSE                     CT CORPORATION SYSTEM
  2 TRITON SQUARE, REGENT'S PLACE                  111 EIGHTH AVENUE
   LONDON NW1 3AN, UNITED KINGDOM              NEW YORK, NEW YORK 10011
        +44 (0)87 0607 6000                         (212) 894-8600

  (Address and telephone number of Registrant's principal executive offices)
           (Name, address and telephone number of agent for service)

                             --------------------
                                  Copies to:




                                                        
Chris Fielding                      Marc Hutchinson, Esq.     Christopher Bernard, Esq.
Abbey National plc                  Slaughter and May         Allen & Overy LLP
2 Triton Square                     One Bunhill Row           40 Bank Street, 32nd Floor
Regent's Place                      London EC1Y 8YY           Canary Wharf
London, NW1 3AN, United Kingdom     United Kingdom            London E14 5DU, United Kingdom



    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: From time
to time on or after the effective date of this Registation Statement, as
determined by market conditions.
    If the only securities being registered on this form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box. {square}
    If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or
interest reinvestment plans, please check the following box. {checked-box}
    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. {square}
    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. {square}
    If this Form is a registration statement pursuant to General Instruction
I.D. or a post-effective amendment thereto that shall become effective upon
filing with the Commission pursuant to Rule 462(e) under the Securities Act,
check the following box. {square}
    If this Form is a post-effective amendment to a registration statement
filed pursuant to General Instruction I.D. filed to register additional
securities or additional classes of securities pursuant to Rule 413(b) under
the Securities Act, check the following box. {square}

                ================================================








                        CALCULATION OF REGISTRATION FEE




                                            CALCULATION OF REGISTRATION FEE


                                                                      PROPOSED                 PROPOSED
                                                                       MAXIMUM                  MAXIMUM        AMOUNT OF
                                             AMOUNT TO BE       OFFERING PRICE                AGGREGATE     REGISTRATION
TITLE OF SECURITIES TO BE REGISTERED      REGISTERED(1)(2)         PER UNIT (3)      OFFERING PRICE (3)          FEE (4)
- ------------------------------------     ----------------       --------------       ------------------     ------------
                                                                                                         
Callable asset- backed notes              $14,998,000,000                 100%          $14,998,000,000      $460,438.60

Global intercompany loan (5)
Funding interest in the mortgages trust (5)

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

(1)  With respect to any securities issued with original issue discount, the
     amount to be registered is calculated based on the initial public offering
     price thereof.

(2)  With respect to any securities denominated in any foreign currency, the
     amount to be registered shall be the U.S. dollar equivalent thereof based
     on the prevailing exchange rate at the time such security is first
     offered.

(3)  Estimated solely for the purposes of computing the amount of the
     registration fee in accordance with Rule 457(a) under the Securities Act
     of 1933, as amended.


(4)  A registration fee of $107 was previously paid with the initial filing of
     this registration statement on January 12, 2007.


(5)  These items are not being offered directly to investors. Holmes Trustees
     Limited is holding the Funding interest in the mortgages trust on behalf
     of Holmes Funding Limited. The Funding interest in the mortgages trust
     will be the primary source of payment on the global intercompany loan. The
     global intercompany loan will be the primary source of payments on the
     notes being registered hereby. Holmes Funding Limited is the registrant
     for the notes. Holmes Master Issuer PLC will be the issuing entity for the
     notes.
                             --------------------

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT SHALL
BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.


                               EXPLANATORY NOTE

This Registration Statement includes (i) a base prospectus and (ii) an
illustrative form of prospectus supplement for use in the offering of each
series of notes.  Appropriate modifications will be made to the form of
prospectus supplement to disclose the specific terms of any particular series
of notes, the specific classes of notes to be offered thereby and the terms of
the related offering.  Each base prospectus used (in either preliminary or
final form) will be accompanied by a prospectus supplement.





SUBJECT TO COMPLETION AND AMENDMENT, DATED [__]



PROSPECTUS SUPPLEMENT DATED [__]

(TO PROSPECTUS DATED [__])


                     $[__] ISSUE [__]-[__] [CALLABLE] NOTES


                           HOLMES MASTER ISSUER PLC
                                ISSUING ENTITY


HOLMES FUNDING LIMITED                   ABBEY NATIONAL PLC
                    
      DEPOSITOR        SPONSOR, SELLER, SERVICER, CASH MANAGER AND ACCOUNT BANK



The offering in respect of the issue [__]-[__] [callable] notes comprises
the following series and classes of issuing entity notes:










                                                           Net
                                                        Proceeds       Underwriters'
                                                       to Issuing       Management
Series    Class    Initial   Interest      Price to     Entity per         and           Underwriters'     Scheduled       Final
                  Principal    Rate       Public per     Class of      Underwriting        Selling        Redemption      Maturity
                   Amount                   Note          Notes            Fee            Commission         Dates          Date

                                                                                                  
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
[__]      [__]      $[__]      [__]         [__]          $[__]            [__]               [__]            [__]          [__]
                                           per cent.                     per cent.         per cent.
                  ----------                            ---------------------------------------------
  Total:            $[__]                                 $[__]            [__]               [__]
                                                                         per cent.         per cent.



     The above series and class of [__]-[__] [callable] notes (the OFFERED
NOTES) are part of the issue [__]-[__] notes of Holmes Master Issuer PLC.


     Interest on, and principal of, the offered notes will be paid on the [the
l5th day of each of January, April, July and October (in the case of the series
[__] class [__] notes [INSERT SERIES AND CLASSES OF NOTES]) and] [the 15th day
of each calendar month (in the case of the series [__] class [__] notes [INSERT
SERIES AND CLASSES OF MONEY MARKET NOTES])], beginning in [__] [2007].

     YOU SHOULD REVIEW AND CONSIDER THE DISCUSSION UNDER "RISK FACTORS"
BEGINNING ON PAGE S-[__] IN THIS PROSPECTUS SUPPLEMENT AND ON PAGE [__] OF THE
ACCOMPANYING PROSPECTUS BEFORE YOU PURCHASE ANY ISSUING ENTITY NOTES.

     Application will be made to the Financial Services Authority in its
capacity as competent authority for the purposes of Part VI of the Financial
Services and Markets Act 2000 for the offered notes during the period of twelve
months from the date of this prospectus supplement to be admitted to the
official list maintained by the UK Listing Authority. Application will also be
made to the London Stock Exchange for such notes to be admitted to trading on
the London Stock Exchange's Gilt Edged and Fixed Interest Market.

     The offered notes are not insured or guaranteed by any United States,
United Kingdom or any other governmental agency or instrumentality. The offered
notes are obligations of Holmes Master Issuer PLC only and are not obligations
of the sponsor, the depositor, any of their affiliates or any other person or
entity. The primary asset securing the offered notes is a loan made by Holmes
Master Issuer PLC to Holmes Funding Limited, which in turn is secured by a
beneficial interest in a portfolio of residential mortgage loans secured by
properties located in England, Wales and Scotland.

     The offered notes will have the benefit of certain internal credit
support, such as the availability of reserve funds and subordination of certain
note classes to other note classes as described under "SUMMARY OF TRANSACTION"
in this prospectus supplement and under "CREDIT STRUCTURE" and "RISK FACTORS"
in the accompanying prospectus.

     The offered notes will also have the benefit of the following derivative
instruments: (i) an interest rate swap agreement entered into between Abbey
Financial Markets, as interest rate swap provider, and Holmes Funding Limited
and (ii) issuing entity swap agreements to be entered into between Holmes Master
Issuer PLC and [__], as the issuing entity swap provider in respect of the
offered notes.

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE OFFERED NOTES OR DETERMINED THAT
THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS IS TRUTHFUL OR
COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENCE.

     The underwriters or affiliates of certain underwriters will pay and
subscribe for the offered notes at the price per note stated in the table above.
The net proceeds to the issuing entity from the sale of the offered notes is
expected to be approximately $[__].




                                  UNDERWRITERS
     [__]                            [__]                              [__]
     [__]                            [__]                              [__]







                                                                             
                               TABLE OF CONTENTS

*    Important notice about information presented in this prospectus supplement
     and the accompanying prospectus............................................S-4

*    Forward-looking statements.................................................S-5

*    Summary....................................................................S-6

     o    Issuing entity........................................................S-6

     o    Offered securities....................................................S-6

     o    Sponsor...............................................................S-6

     o    Seller, originator, servicer, cash manager and Funding swap
          provider..............................................................S-6

     o    Depositor.............................................................S-6

     o    Funding security trustee..............................................S-6

     o    Issuing entity security trustee and note trustee......................S-6

     o    Issuing entity swap providers.........................................S-6

     o    Closing date..........................................................S-6

     o    Interest payment dates................................................S-7

     o    Initial interest payment date.........................................S-7

     o    Interest..............................................................S-7

     o    Principal.............................................................S-7

     o    Flow of funds, allocations and payment priorities.....................S-8

     o    Bullet redemption dates...............................................S-8

     o    Scheduled redemption dates............................................S-8

     o    Pass-through notes....................................................S-8

     o    Issuance of future series and classes of issuing entity notes.........S-8

     o    Subordination and credit enhancement..................................S-8

     o    Required subordinated percentage......................................S-8

     o    Funding reserve fund required amount..................................S-8

     o    Losses...............................................................S-10

     o    Product switches.....................................................S-10

     o    Optional redmeption by the issuing entity............................S-11

     o    Security for the offered notes.......................................S-11

     o    The issue [__]-[__] term advances....................................S-11

     o    Note events of default...............................................S-11

     o    Limited recourse.....................................................S-11

     o    The mortgages trust..................................................S-11

     o    Compensation of the servicer.........................................S-12

     o    Issuing entity accounts..............................................S-12

     o    Mortgages trustee GIC account and the mortgages trustee GIC provider S-12

     o    Funding GIC account and the Funding GIC provider.....................S-12

     o    Other issuing entity notes...........................................S-12

     o    Use of proceeds......................................................S-13

     o    Stock exchange listing...............................................S-13

     o    Ratings..............................................................S-14

                                      S-2



     o    Funding swap.........................................................S-14

     o    Issuing entity swaps.................................................S-14


     o    Remarketing arrangements, conditional purchase arrangements and 2a-7
          swaps................................................................S-15


     o    Start-up loan........................................................S-15

     o    Denominations........................................................S-15

     o    Material United States tax consequences..............................S-15

     o    ERISA considerations for investors...................................S-15

     o    United States legal investment considerations........................S-15

     o    Payment and delivery.................................................S-15

     o    Clearing and settlement..............................................S-16

     o    Reports to noteholders...............................................S-16

*    Risk factors..............................................................S-17

*    US dollar presentation....................................................S-18

*    Scheduled redemption dates and bullet redemption dates....................S-19

*    Maturity and prepayment considerations....................................S-20

*    Funding swap provider.....................................................S-22

*    Issuing entity swap providers.............................................S-22

*    Underwriting..............................................................S-24

*    Legal matters.............................................................S-25

ANNEX A-1:   Statistical information on the portfolio..........................S-26

ANNEX A-2:   Characteristics of the United Kingdom residential mortgage market.S-35

ANNEX B:     Notes issued by issuing entity and term advances advanced by
             issuing entity to Funding in connection therewith.................S-41

ANNEX C:     Series start-up loan and previous start-up loans to Funding.......S-42

ANNEX D:     Description of the previous issuing entities, the previous notes
             and the previous intercompany loans...............................S-44

ANNEX E:     Static pool data..................................................S-76


                                      S-3




IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS SUPPLEMENT AND
                          THE ACCOMPANYING PROSPECTUS

     We provide information to you about the offered notes in two separate
documents that progressively provide more detail: this prospectus supplement and
the accompanying prospectus. This prospectus supplement provides the specific
terms of the offered notes. The accompanying prospectus provides general
information about each series and class of notes issued by Holmes Master Issuer
PLC, including information on the mortgages trust and the master intercompany
loan, which is essential to understanding how principal of and interest on the
offered notes is expected to be paid. Most of the information provided in the
accompanying prospectus does not appear in this prospectus supplement.

     The prospectus supplement contains information about the series and classes
of notes offered hereby that supplements the information contained in the
accompanying prospectus, and you should rely on that supplementary information
contained in this prospectus supplement for the particular terms of the offered
notes. Consequently, you should carefully read both the accompanying prospectus
and this prospectus supplement before you purchase any of the offered notes.

     In deciding whether to purchase any offered notes you should rely solely on
the information contained in this prospectus supplement and the accompanying
prospectus, including information incorporated by reference. We have not
authorised anyone to give you different information about the offered notes. The
information in this prospectus supplement and the accompanying prospectus is
only accurate as of the dates on their respective covers.

     This prospectus supplement may be used to offer and sell the offered notes
only if accompanied by the prospectus.

     Neither this prospectus supplement nor the accompanying prospectus contains
all of the information included in the registration statement. The registration
statement also includes copies of the various material agreements and other
documents referred to in this prospectus supplement and the accompanying
prospectus. You may obtain copies of these documents for review. See
"INCORPORATION OF CERTAIN INFORMATION BY REFERENCE" and "WHERE INVESTORS CAN
FIND MORE INFORMATION" in the accompanying prospectus.

     We include cross-references in this prospectus supplement and in the
accompanying prospectus to captions in these documents where you can find
further related information. The preceding Table of Contents and the Table of
Contents included in the accompanying prospectus provide the pages on which
these captions are located.

     To facilitate your review of this prospectus supplement and the
accompanying prospectus we have included definitions of certain defined terms
used in this prospectus supplement and the accompanying prospectus under the
caption "GLOSSARY" in the accompanying prospectus, beginning on page [__].

     References in this prospectus supplement to WE, US or the ISSUING ENTITY
mean Holmes Master Issuer PLC and references to YOU mean each potential investor
in the offered notes.

                                      S-4



                          FORWARD-LOOKING STATEMENTS

     Some of the statements contained or incorporated by reference in this
prospectus supplement and the accompanying prospectus consist of forward-
looking statements relating to future economic performance or projections and
other financial items. These statements can be identified by the use of
forward-looking words such as "may", "will", "should", "expects", "believes",
"anticipates", "estimates", "assumed characteristics", "structuring
assumptions", "prepayment assumption" or other comparable words.

     Forward-looking statements are subject to a variety of risks and
uncertainties that could cause actual results to differ from the projected
results. Those risks and uncertainties include, among others, general economic
and business conditions, competition, changes in political, social and economic
conditions, regulatory initiatives and compliance with governmental regulations,
customer preferences and various other matters, many of which are beyond our
control.

     Because we cannot predict the future, what actually happens may be very
different from what we predict in our forward-looking statements.

                                      S-5




                                    SUMMARY

     This summary highlights selected information from this prospectus
supplement and does not contain all of the information you may need to make an
informed investment decision. To understand all of the terms of an offering of
the offered notes, you should read this entire prospectus supplement and the
accompanying prospectus before you purchase any offered notes.

ISSUING ENTITY           Holmes Master Issuer PLC, also referred to in this
                         prospectus supplement as the ISSUING ENTITY.


OFFERED SECURITIES       The issuing entity will issue [__] [insert series and
                         classes (and sub-classes) of [callable] notes]
                         (referred to collectively in this prospectus
                         supplement as the OFFERED NOTES).


                         The offered notes are part of our issue [__]-[__]
                         notes. The offered notes are issued by us, are solely
                         our obligations and are not obligations of the sponsor,
                         the depositor, any of their affiliates or any other
                         person or entity.

                         The issue [__]-[__] notes also include other series and
                         classes (and sub-classes) of notes, which are not being
                         offered hereby. The series and classes (and
                         sub-classes) of the issue [__]-[__] notes not offered
                         hereby are described below under "- OTHER ISSUING
                         ENTITY NOTES." Only the offered notes are being offered
                         pursuant to the accompanying prospectus and this
                         prospectus supplement. Any information contained in
                         this prospectus supplement with respect to the notes
                         other than the offered notes is provided only to permit
                         a better understanding of the offered notes.

                         We expect to issue in the future other series of
                         issuing entity notes of various classes. These issuing
                         entity notes may have interest rates, interest payment
                         dates, repayment terms and other characteristics that
                         differ from the offered notes. You will not receive
                         prior notice of any future issuance of issuing entity
                         notes and will not be asked for your consent to such
                         issuance. However, any future issuance of issuing
                         entity notes, as well as material changes to the
                         solicitation, credit-granting, underwriting,
                         origination or pool selection criteria used to
                         originate or select new loans to be sold to the
                         mortgages trust, will be reported in our periodic
                         reports on Form 10-D. You may access such reports as
                         described under "WHERE INVESTORS CAN FIND MORE
                         INFORMATION" in the accompanying prospectus.

SPONSOR                  Abbey National plc

SELLER, ORIGINATOR,      Abbey National plc
SERVICER, CASH MANAGER
AND FUNDING SWAP
PROVIDER

DEPOSITOR                Holmes Funding Limited, also referred to in this
                         prospectus supplement as FUNDING.

FUNDING SECURITY         BNY Corporate Trustee Services Limited
TRUSTEE

ISSUING ENTITY SECURITY  The Bank of New York, London Branch
TRUSTEE AND NOTE TRUSTEE

ISSUING ENTITY           See "ISSUING ENTITY SWAP PROVIDERS" in this prospectus
SWAP PROVIDERS           supplement for information.

CLOSING DATE             On or about [__].

                                      S-6



INTEREST PAYMENT DATES   Interest on, and principal of, the offered notes will
                         be paid [quarterly on the 15th day of each of January,
                         April, July and October (in the case of the series
                         [__] class [__] notes [insert series and class of
                         notes other than money market notes] in each year up
                         to and including the final maturity date) and] [monthly
                         on the 15th day of each calendar month (in the case
                         of series [__] class [__] notes) [insert series and
                         class of money market notes] in each year up to and
                         including the final maturity date or, following the
                         earlier of the occurrence of a trigger event or
                         enforcement of the issuing entity security, the 15th
                         day of each of January, April, July and October in
                         each year up to and including the final maturity
                         date] (or, in each case, if such day is not a business
                         day, the next succeeding business day)(each, an
                         interest payment date).

INITIAL INTEREST         [In the case of the series [__] class [__] notes, the
PAYMENT DATE             interest payment date falling in [__] and, in the case
                         of each other series and class of offered notes,] the
                         interest payment date falling in [__].

INTEREST                 Interest on the offered notes will be paid on each
                         monthly and quarterly interest payment date (as
                         applicable) up to and including the final maturity
                         date.

                         All offered notes [(other than the series [__] class
                         [__] notes) [insert series and class of money market
                         notes]] will accrue interest at the annual rate
                         specified on the cover of this prospectus supplement
                         up to (but excluding) the interest payment date falling
                         in [__] (the STEP-UP DATE). From and including the
                         step-up date, the offered notes [(other than the
                         series [__] class [__] notes) [Insert series and class
                         of money market notes]] will accrue interest at an
                         annual rate as follows: [__]. [Add disclosure for
                         zero coupon notes if applicable ]

                         Interest will accrue on the offered notes from the
                         closing date and will be calculated on the basis of a
                         day count fraction of [actual/360] [30/360]
                         [actual/actual].

                         On the second London business day prior to the start
                         of each interest period (an INTEREST DETERMINATION
                         DATE), the rate of interest payable in respect of each
                         class of offered notes will be determined by the agent
                         bank as follows: [__].

                         (a)  in respect of the first interest period, [__];
                              and

                         (b)  in respect of subsequent interest periods, [__].

PRINCIPAL                We expect to repay the principal amount outstanding of
                         the series [__] class [__] notes [insert series and
                         classes of notes] on the scheduled redemption date for
                         each such series and class of offered notes in an
                         amount up to the redemption amount as set forth in
                         this prospectus supplement under "SCHEDULED REDEMPTION
                         DATES AND BULLET REDEMPTION DATES". We expect to repay
                         the principal amount outstanding of the series [__]
                         class [__] notes [insert series and classes of notes]
                         on the final maturity date for such classes of offered
                         notes. We are obliged to make such payments if we have
                         funds available for that purpose. If the principal
                         amount outstanding of any of the series [__] class [__]
                         notes [insert series and classes of notes]) is not
                         repaid in full on the final scheduled redemption date
                         for such series and classes of the offered notes,
                         noteholders generally will not have any

                                      S-7



                         remedies against us until the final maturity date
                         of such classes of the offered notes. In that case, any
                         such series and class of the offered notes, subject to
                         the principal payment rules described under
                         "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE
                         PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING
                         SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR
                         ENFORCEMENT OF THE ISSUING ENTITY SECURITY" in the
                         accompanying prospectus, will receive payments of the
                         principal to the extent of the shortfall on each
                         interest payment date thereafter in the amounts, and
                         to the extent available, until repaid in full.
                        Principal of the offered notes may be repaid earlier
                         than expected if a trigger event or a note event of
                         default occurs in respect of these notes. See "MATURITY
                         AND REPAYMENT CONSIDERATIONS" in this prospectus
                         supplement and "THE MORTGAGES TRUST - MORTGAGES TRUST
                         ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS
                         PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT" and "THE
                         MORTGAGES TRUST - MORTGAGES TRUST ALLOCATION AND
                         DISTRIBUTION OF PRINCIPAL RECEIPTS AND RETAINED
                         PRINCIPAL RECEIPTS AFTER THE OCCURRENCE OF A  TRIGGER
                         EVENT" in the accompanying prospectus.


FLOW OF FUNDS,           A summary  of the flow of funds,  allocations  among
ALLOCATIONS AMONG        classes of issuing  entity  notes and  payment
CLASSES OF ISSUING       priorities is set forth in "SUMMARY OF THE ISSUING
ENTITY NOTES AND         ENTITY NOTES - PAYMENT",  "- INTEREST", "- DIAGRAM OF
PAYMENT                  THE  PRIORITY OF  PAYMENTS  BY THE ISSUING  ENTITY
PRIORITIES               AND SUBORDINATION RELATIONSHIPS",  "- PAYMENT AND
                         RANKING OF THE ISSUING  ENTITY  NOTES",
                         "-  INTERCOMPANY  LOANS"  and  "-  THE PREVIOUS ISSUING
                         ENTITIES,  NEW ISSUING ENTITIES AND NEW FUNDING
                         ENTITIES" in the accompanying prospectus.


 BULLET REDEMPTION DATES  In respect of the series [__] class [__] notes [insert
                         series and classes of notes], the interest payment
                         date on which principal repayments are scheduled to
                         be made are as set forth under "SCHEDULED REDEMPTION
                         DATES AND BULLET REDEMPTION DATES" in this prospectus
                         supplement.

SCHEDULED REDEMPTION     In respect of the series [__] class [__] notes [insert
DATES                    series and classes of notes], the interest payment
                         dates on which principal repayments are scheduled to
                         be made are as set forth under "Scheduled redemption
                         dates and bullet redemption dates" in this prospectus
                         supplement.

PASS-THROUGH NOTES       In respect of the series [__] class [__] notes [insert
                         series and classes of notes], principal will be repaid
                         on the final maturity date specified for such classes
                         of offered notes on the cover of this prospectus
                         supplement or such earlier date on which payment is
                         received in respect of the corresponding term advance.

ISSUANCE OF FUTURE       The offered notes (and any future series and class of
SERIES AND CLASSES OF    issuingentity notes) issued by us are (and will be)
ISSUING ENTITY NOTES     subject to the satisfaction of certain conditions
                         precedent, which are described under "SUMMARY OF THE
                         ISSUING ENTITY NOTES  - ISSUANCE" in the accompanying
                         prospectus.

SUBORDINATION AND        Payments of principal of, and interest on, the junior
CREDIT ENHANCEMENT       classes of the offered notes are subordinated to
                         payments of principal of, and interest on, the more
                         senior classes of notes. In addition, amounts of
                         principal otherwise available to pay principal of the
                         junior classes of the offered notes may be used to
                         pay interest on more senior classes of notes. See
                         "SUMMARY OF THE ISSUING ENTITY NOTES - PAYMENT AND
                         RANKING OF THE ISSUING ENTITY NOTES" and "CREDIT
                         STRUCTURE - USE OF FUNDING PRINCIPAL RECEIPTS TO PAY
                         FUNDING INCOME DEFICIENCY" in the accompanying
                         prospectus.

                         As described in "CREDIT STRUCTURE" in the accompanying
                         prospectus, the offered notes will have the benefit of
                         the first reserve fund, the second reserve fund, the
                         mortgages trustee GIC account, the Funding GIC
                         account, the Funding reserve fund and, in certain
                         circumstances, a Funding liquidity reserve fund. It is
                         also anticipated that the Funding available revenue
                         receipts will exceed the interest and fees payable to
                         the issuing entities.



REQUIRED SUBORDINATED    For the purposes of calculating the required
PERCENTAGE               subordinated amount for each class of offered notes
                         (other than the class D notes), the class A required
                         subordinated percentage is [__]%, the class B required
                         subordinated percentage is [__]%, the class M required
                         subordinated percentage is [__]% and the class C
                         required subordinated percentage is [__]%.


FUNDING RESERVE FUND     [GBP][__].
REQUIRED AMOUNT

                                      S-8



FIRST RESERVE FUND       As at the closing date, the definition of first
                         reserve fund additional required amount will be an
                         amount equal to the sum of the first reserve fund
                         required amount and (a) if an arrears trigger event has
                         occurred under item (i) only of the arrears trigger
                         event definition, [GBP][__], (b) if an
                         arrears trigger event has occurred under item (ii)
                         only of the arrears trigger event definition,
                         [GBP][__], or (c) if an arrears trigger
                         event has occurred under both items (i) and (ii) of
                         the arrears trigger event definition,
                         [GBP][__].

                         As at the closing date, the definition of first reserve
                         fund required amount will be [GBP][__], but
                         if on the interest payment date falling in April 2008,
                         Holmes Financing (No. 6) PLC exercises its option to
                         redeem the previous notes issued by it (other than the
                         series 1 class A previous notes and the series 2 class
                         A previous notes), then the first reserve fund required
                         amount will decrease (subject to rating agency
                         approval) by an additional amount of approximately
                         [GBP]35,000,000. If, on the interest payment
                         date falling in April 2008, Holmes Financing (No. 7)
                         PLC exercises its option to redeem the previous notes
                         issued by it (other than the series 1 class A previous
                         notes and the series 2 class A previous notes), then
                         the first reserve fund required amount will decrease
                         (subject to rating agency approval) by an additional
                         amount of approximately [GBP]17,000,000.
                         If, on the interest payment date falling in January
                         2009, Holmes Financing (No. 8) PLC exercises its option
                         to redeem the previous notes issued by it (other than
                         the series 1 class A previous notes), then the first
                         reserve fund required amount and the first reserve
                         fund additional required amount will decrease
                         (subject to rating agency approval) by an additional
                         amount of approximately [GBP]48,000,000. If,
                         on the interest payment date falling in October 2010,
                         Holmes Financing (No. 9) PLC exercises its option to
                         redeem the previous notes issued by it (other than the
                         series 1 class A previous notes), then the first
                         reserve fund required amount and the first reserve
                         fund additional required amount will each decrease
                         (subject to rating agency approval) by an additional
                         amount of approximately [GBP]63,000,000. If,
                         on the interest payment date falling in October 2010,
                         Holmes Financing (No. 10) PLC exercises its option to
                         redeem the previous notes issued by it (other than the
                         series 1 class A previous notes), then the first
                         reserve fund required amount and the first reserve
                         fund additional required amount will each decrease
                         (subject to rating agency approval) by an additional
                         amount of approximately [GBP]57,000,000. If,
                         on the interest payment date falling in October 2010,
                         the issuing entity exercises its option to redeem the
                         2006-1 notes issued by it, then the first reserve fund
                         required amount and the first reserve fund additional
                         required amount will each decrease (subject to rating
                         agency approval) by an additional amount of
                         approximately [GBP]55,750,000. If, on the
                         interest payment date falling in [__], the issuing
                         entity exercises its option to redeem the [__]-[__]
                         notes issued by it, then the first reserve fund
                         required amount and the first reserve fund additional
                         required amount will each decrease (subject to rating
                         agency approval) by an additional amount of
                         approximately [GBP][__].

                                      S-9



SECOND RESERVE FUND      On the closing date, the second reserve fund means the
                         reserve fund established on 29 November 2000 and funded
                         from excess Funding available revenue receipts, as
                         described further in "Credit structure - Second
                         reserve fund" in the accompanying prospectus, and
                         further funded on 5 July 2001 from part of the proceeds
                         of the previous term BB advance. On the closing date,
                         the second reserve fund required amount shall be an
                         amount calculated in accordance with the formula set
                         out in "Credit structure - Second reserve fund" in the
                         accompanying prospectus.


ARREARS TRIGGER EVENT    As at the closing date, arrears trigger event means
                         either (i) the outstanding principal balance of the
                         loans in arrears for more than 90 days divided by the
                         outstanding principal balance of all of the loans in
                         the mortgages trust (expressed as a percentage) exceeds
                         2 per cent. or (ii) if the issuing entity, any new
                         issuing entity or any previous issuing entity does not
                         exercise its option to redeem the issuing entity notes
                         (other than pursuant to condition 5.5 (Optional
                         redemption for tax and other reasons) or condition 5.6
                         (Optional redemption for implementation of EU Capital
                         Requirements Directive) of the issuing entity notes,
                         that is with reference to the issuing entity's ability
                         to redeem the issuing entity notes on specified dates,
                         but not to the post enforcement call option), any new
                         notes or any previous notes issued by the issuing
                         entity, any new issuing entity or any previous issuing
                         entity (as the case may be) on the relevant step-up
                         date pursuant to the Terms and conditions of the US
                         notes, any new notes or any previous notes.


NON-ASSET TRIGGER        For the purposes of paragraph (d) of the definition of
EVENT AND SELLER SHARE   non-asset trigger event and clause (a)(ii) of the
EVENT                    definition of seller share event, the aggregate
                         outstanding balance of loans comprising the trust
                         property must be: (i) in respect of the period up to
                         but excluding the interest payment date occurring in
                         [__], not less than [GBP][__]; and (ii) in respect of
                         the period from and including the interest payment
                         date falling in [__], not less than [GBP][__]. See
                         "The mortgages trust - Cash management and allocation
                         of trust property - principal receipts" in the
                         accompanying prospectus.

LOSSES                   Losses on the loans may reduce the amount of principal
                         available to repay principal of the offered notes.
                         Losses on the loans will be allocated to the term
                         advances in inverse order of seniority, beginning with
                         the term advances corresponding to the class [__]
                         notes. No losses will be allocated to the term advances
                         corresponding to the class [__] notes until the
                         aggregate amount of losses exceeds the principal
                         amount outstanding of each term advance which is
                         junior to the term advances corresponding to the class
                         [__] notes. See "THE MORTGAGES TRUST - LOSSES" and
                         "CREDIT STRUCTURE - PRINCIPAL DEFICIENCY LEDGER" in
                         the accompanying prospectus.


PRODUCT SWITCHES         From time to time, a borrower may request or the
                         seller may offer, and the borrower may accept, a
                         variation in the financial terms and conditions
                         applicable to the borrower's loan. If a loan is
                         subject to a product switch, then the seller will be
                         required to repurchase the loan or loans under the
                         relevant mortgage account and their related security
                         from the mortgages trustee. See "RISK FACTORS - LOANS
                         SUBJECT TO PRODUCT SWITCHES AND FURTHER ADVANCES WILL
                         BE REPURCHASED BY THE SELLER FROM THE MORTGAGES
                         TRUSTEE, WHICH WILL AFFECT THE PREPAYMENT RATE OF THE
                         LOANS, AND THIS MAY AFFECT THE YIELD TO MATURITY OF
                         THE ISSUING ENTITY NOTES" and "ASSIGNMENT OF THE LOANS
                         AND THEIR RELATED SECURITY" in the accompanying
                         prospectus. Any variation to the maturity date of a
                         loan which extends beyond July 2038 while the previous
                         intercompany loan made by Holmes Financing (No. 1) plc
                         is outstanding is a product switch and such loan must
                         be repurchased by the seller.

                                     S-10



OPTIONAL REDEMPTION BY   We have the right (subject to certain conditions) to
THE ISSUING ENTITY       redeem the offered notes at their aggregate principal
                         amount outstanding, together with any accrued interest
                         in respect thereof on the following dates:

                         *    on any interest payment date on which the
                              aggregate principal amount outstanding of the
                              offered notes and all other series and classes of
                              the issue [__]-[__] notes is less than [10] per
                              cent. of the initial outstanding principal
                              amount of the offered notes and all such other
                              series and classes of the issue [__]-[__] notes;
                              or

                         *    on the interest payment date falling on the
                              step-up date and on any interest payment date
                              thereafter.

                         Further, we may redeem the offered notes for tax and
                         other reasons and in certain other circumstances as
                         more fully described under "TERMS AND CONDITIONS OF
                         THE US NOTES - 5. REDEMPTION, PURCHASE AND
                         CANCELLATION" in the accompanying prospectus.


[Optional purchase]      [Abbey has the right, subject to [the following
                         conditions:], to require the relevant noteholders to
                         sell to Abbey or otherwise allow Abbey to be
                         substituted as the holder of all, but not some only, of
                         the class B notes and/or the class M notes and/or the
                         class C notes and/or the class D notes (the CALLED
                         NOTES) on any interest payment date prior to [__] (or
                         such later date as may be peremitted by the FSA)
                         falling on or after the interest payment date occurring
                         in [__] for a price equal to the aggregate redemption
                         amount of any of the called notes, together with any
                         accrued and unpaid interest on the called notes.]


SECURITY FOR THE         The offered notes are secured primarily by our rights
OFFERED NOTES            under the master intercompany loan agreement. In
                         addition, we have granted security for the benefit of
                         noteholders over (among other things) our bank
                         accounts. See "SECURITY FOR THE ISSUING ENTITY'S
                         OBLIGATIONS" in the accompanying prospectus.


THE ISSUE [__]-[__]      We have entered into a master intercompany loan
TERM ADVANCES            agreement with Funding. The proceeds of the offered
                         notes will fund the relevant issue [__]-[__] term
                         advances. The principal terms of such issue [__]-[__]
                         term advances are set out in Annex B to this prospectus
                         supplement. A description of the master intercompany
                         loan is set forth in the accompanying prospectus under
                         "THE MASTER INTERCOMPANY LOAN AGREEMENT".

NOTE EVENTS OF DEFAULT   The offered notes are subject to certain events of
                         default described under "TERMS AND CONDITIONS OF THE
                         US NOTES - 9. EVENTS OF DEFAULT" in the
                         accompanying prospectus.

LIMITED RECOURSE         The primary sources of payment for principal of or,
                         interest on, the offered notes are:

                         *    repayments of principal of, or interest on, the
                              relevant issue [__]-[__] term advances of the
                              master intercompany loan; and

                         *    funds in the issuing entity transaction account
                              that are allocable to the offered notes.

THE MORTGAGES TRUST      Each issue [__]-[__] term advance is a tranche of
                         the master intercompany loan and made by us to Funding.
                         Funding has secured its obligation to repay the master
                         intercompany loan by granting security over its
                         beneficial interest in the mortgages trust. The assets
                         of the mortgages trust consist primarily of loans
                         originated by the seller secured over residential
                         property located in England, Wales and Scotland. The
                         loans included in the trust property were randomly
                         selected from the seller's portfolio of loans that
                         meet the seller's selection criteria for inclusion in
                         the mortgages trust. These criteria are discussed
                         under "THE LOANS - LENDING CRITERIA" in the
                         accompanying prospectus. The seller has made and
                         given representations and warranties to the mortgages
                         trustee in the mortgage sale agreement that, among
                         other things,

                                     S-11


                         the loans have been originated in accordance with the
                         seller's lending criteria in effect at the time of
                         origination. If a loan or its related security does not
                         materially comply on the date of its assignment with
                         the representations and warranties made and given by
                         the seller under the mortgage sale agreement and the
                         seller does not remedy such breach within 20 days of
                         being given written notice of such breach by the
                         mortgages trustee, then the mortgages trustee (as
                         directed by Funding and the security trustee) will
                         require the seller to repurchase (i) the relevant loan
                         and its related security and (ii) any other loans of
                         the relevant borrower and their related security that
                         are included in the portfolio.

                         The seller may assign new loans and their related
                         security to the mortgages trustee in order to increase
                         or maintain the trust property. The seller may also
                         increase the size of the trust property from time to
                         time in connection with an issue of new notes by us,
                         the proceeds of which are applied ultimately to fund
                         the acquisition (by assignment in the case of English
                         and Welsh loans and Scottish declaration of trust in
                         the case of Scottish loans) of the new loans and their
                         related security by the mortgages trustee, or to comply
                         with the seller's obligations under the mortgage sale
                         agreement as described under "ASSIGNMENT OF THE LOANS
                         AND THEIR RELATED SECURITY - ASSIGNMENT OF LOANS AND
                         THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE" in the
                         accompanying prospectus.

                         When new loans are assigned to the mortgages trustee,
                         the trust property will increase accordingly. Depending
                         on the circumstances, the increase in the trust
                         property may result in an increase in the seller share
                         of the trust property and/or the Funding share of the
                         trust property. For a description of how adjustments
                         are made to the seller share of the trust property
                         and the Funding share of the trust property, see
                         "THE MORTGAGES TRUST" in the accompanying prospectus.

                         As at the closing date for the offered notes, the
                         minimum seller share will be approximately
                         [GBP][__].

                         In the mortgage sale agreement, the seller has
                         undertaken in respect of each series to use all
                         reasonable efforts to offer to assign to the mortgages
                         trustee, and the mortgages trustee has undertaken to
                         use all reasonable efforts to acquire from the seller
                         and hold in accordance with the terms of the mortgages
                         trust deed, until the earlier of the interest payment
                         date occurring in [__] (or a later date as may be
                         notified by Funding) and the occurrence of a trigger
                         event, sufficient new loans and their related
                         security so that the aggregate outstanding principal
                         balance of loans in the mortgages trust is not less
                         than [GBP][__] (or another amount notified by Funding
                         to the seller). See "ASSIGNMENT OF THE LOANS AND THEIR
                         RELATED SECURITY - ASSIGNMENT OF LOANS AND THEIR
                         RELATED SECURITY TO THE MORTGAGES TRUSTEE" in the
                         accompanying prospectus.

                         The aggregated outstanding current balance of loans in
                         the mortgages trust as of the cut-off date was
                         [GBP][__]. See Annex A-1 to this prospectus
                         supplement for detailed statistical and other
                         information on the loans.

COMPENSATION OF THE      The mortgages trustee will pay the servicer for its
SERVICER                 services under the servicing agreement (as may be
                         amended and restated from time to time) an
                         administration fee of 0.12 per cent. per annum on the
                         aggregate outstanding amount of the Funding share of
                         the trust property as of the preceding interest
                         payment date. This fee is payable in arrears on each
                         distribution date only to the extent that the
                         mortgages trustee has sufficient funds to pay it. Any
                         unpaid balance will be carried forward until the next
                         distribution date and, if not paid earlier, will be
                         payable on the final repayment date of the previous
                         intercompany loans, the current intercompany loan and
                         all new intercompany loans, or on their earlier
                         repayment in full by Funding. See "THE SERVICING
                         AGREEMENT - COMPENSATION OF THE SERVICER" in the
                         accompanying prospectus.

ISSUING ENTITY ACCOUNTS  The issuing entity currently maintains the following
                         transaction accounts in its name: a sterling bank
                         account with Abbey at 21 Prescot Street, London E1
                         8AD; and a euro account and a dollar account with
                         Citibank, N.A., London Branch at Citigroup Centre,
                         Canada Square, London, E14 5LB.

MORTGAGES TRUSTEE GIC    All amounts held by the mortgages trustee are
ACCOUNT/FUNDING GIC      deposited in the mortgages trustee GIC account with
ACCOUNT                  the mortgages trustee GIC provider. This account is
                         subject to a guaranteed investment contract on terms
                         that the mortgages trustee GIC provider agrees to pay
                         a variable rate of interest, on funds held in the
                         mortgages trustee GIC account, based on LIBOR for
                         three-month sterling deposits.

                         Amounts held in alternative accounts do not have the
                         benefit of a guaranteed investment contract but,
                         following their receipt, are transferred into the
                         mortgages trustee GIC account on a regular basis and,
                         in any event, no later than the next business day
                         after they are deposited in the relevant alternative
                         account.

                         All amounts held by Funding are deposited in the
                         Funding GIC account in the first instance. The Funding
                         GIC account is maintained with the Funding GIC
                         provider. This account is subject to a guaranteed
                         investment contract on terms that the Funding GIC
                         provider agrees to pay a variable rate of interest, on
                         funds held in the Funding GIC account, based on LIBOR
                         for three-month sterling deposits.

                         Abbey National plc is both the mortgages trustee GIC
                         provider and the Funding GIC provider.



OTHER ISSUING ENTITY     The offered notes are part of the issue [__]-[__]
NOTES                    notes issued by us. Only the offered notes are being
                         offered by this prospectus supplement and the
                         accompanying prospectus. On or about the closing date,
                         the issuing entity will also issue series [__] class
                         [__] notes [insert series and classes of notes] of the
                         issue [__]-[__] notes which are not being offered
                         hereby. Any information contained in this prospectus
                         supplement with respect to the issuing entity notes
                         other than the offered notes is provided only to permit
                         a better understanding of the offered notes.

                         As of the closing date, the aggregate principal amount
                         outstanding of issuing entity notes issued by us
                         (converted,

                                     S-12




                         where applicable, into sterling at the applicable
                         specified currency exchange rate), including the
                         offered notes, will be:

                         [__]

                         As used herein, specified currency exchange rate means,
                         in relation to a series and class of issuing entity
                         notes, the exchange rate specified in the issuing
                         entity swap agreement relating to such series and
                         class of issuing entity notes or, if the related
                         issuing entity swap agreement has been terminated,
                         the applicable spot rate.

                         As of the date of this prospectus supplement, the
                         aggregate principal amount outstanding of notes
                         issued by each previous issuing entity identified
                         below and the issuing entity (converted, where
                         applicable, into sterling at the applicable currency
                         exchange rate) is:

                         (1)  Holmes Financing (No. 1) PLC, [GBP][_];
                         (2)  Holmes Financing (No. 2) PLC, [GBP][_];
                         (3)  Holmes Financing (No. 3) PLC, [GBP][_];
                         (4)  Holmes Financing (No. 4) PLC, [GBP][_];
                         (5)  Holmes Financing (No. 5) PLC, [GBP][_];
                         (6)  Holmes Financing (No. 6) PLC, [GBP][_];
                         (7)  Holmes Financing (No. 7) PLC, [GBP][_];
                         (8)  Holmes Financing (No. 8) PLC, [GBP][_];
                         (9)  Holmes Financing (No. 9) PLC, [GBP][_];
                         (10) Holmes Financing (No. 10) PLC, [GBP][__]; and
                         (11) Holmes Master Issuer PLC, [GBP][__].

                         For a description of the previous issuing entities, see
                         "SUMMARY OF THE ISSUING ENTITY NOTES - THE PREVIOUS
                         ISSUING ENTITIES, NEW ISSUING ENTITIES AND NEW FUNDING
                         ENTITIES" in the accompanying prospectus and
                         "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
                         PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in
                         Annex D to this prospectus supplement.

USE OF PROCEEDS          The gross proceeds from the issue of the issue [__]-
                         [__] notes will equal approximately $[__] and (after
                         exchanging, where applicable, the proceeds of the
                         notes for sterling, calculated by reference to the
                         applicable specified currency exchange rate) will be
                         used by the issuing entity to make available term
                         advances to Funding pursuant to the terms of the master
                         intercompany loan agreement. Funding will use the
                         gross proceeds of each term advance to [pay the
                         purchase price to the seller for the sale of the new
                         portfolio to the mortgages trustee on the closing
                         date][pay the purchase price to the seller for the
                         sale of part of its share in the trust property to
                         Funding on the closing date][make a payment to the
                         issuing entity to refinance an existing loan tranche].

STOCK EXCHANGE LISTING   Application will be made to the Financial Services
                         Authority in its capacity as competent authority for
                         the purposes of Part VI of FSMA for the offered notes
                         issued during the period of twelve

                                     S-13


                         months from the date of this prospectus supplement to
                         be admitted to the official list maintained by the UK
                         Listing Authority. Application will also be made to
                         the London Stock Exchange for such notes to be
                         admitted to trading on the London Stock Exchange's
                         Gilt Edged and Fixed Interest Market.

RATINGS                  It is a condition of the issuance of the offered notes
                         that they be assigned on the closing date the following
                         ratings by S&P, Moody's and Fitch, respectively:

                         CLASS                    RATINGS
                         Class [__]               [__]
                         Class [__]               [__]
                         Class [__]               [__]
                         Class [__]               [__]

                         See "SUMMARY OF THE ISSUING ENTITY NOTES - ISSUANCE"
                         and "RISK FACTORS - RATINGS ASSIGNED TO THE NOTES MAY
                         BE LOWERED OR WITHDRAWN AFTER YOU PURCHASE THE ISSUING
                         ENTITY NOTES, WHICH MAY LOWER THE MARKET VALUE OF THE
                         ISSUING ENTITY NOTES" in the accompanying prospectus.

FUNDING SWAP             The loans in the portfolio pay interest at a variety
                         of rates, for example at rates linked either to the
                         mortgages trustee SVR or linked to an interest rate
                         other than the mortgages trustee SVR as specified in
                         the accompanying prospectus. The amount of available
                         revenue receipts that Funding receives on the portfolio
                         will fluctuate according to (among other things) the
                         interest rates applicable to the loans in the mortgages
                         trust. The amount of interest payable by Funding to us
                         under the term advances advanced pursuant to the master
                         intercompany loan agreement, from which amount we will
                         fund, among other things, our payment obligations
                         under the issuing entity swap agreements and the
                         notes, will generally be calculated by reference to an
                         interest rate based upon three-month sterling LIBOR.

                         To hedge its exposure against the possible variance
                         between the foregoing interest rates, Funding has
                         entered into an interest rate swap agreement with the
                         Funding swap provider. See "THE SWAP AGREEMENTS - THE
                         FUNDING SWAP" in the accompanying prospectus.

ISSUING ENTITY SWAPS     In respect of each series and class of offered notes,
                         we will enter into a currency swap transaction (the
                         ISSUING ENTITY SWAPS) with an issuing entity swap
                         provider in order to hedge against any variance
                         between the interest received by us under the master
                         intercompany loan agreement, which will be calculated
                         by reference to three-month sterling LIBOR, and the
                         interest which is payable on the offered notes, which
                         will be calculated by reference to three-month
                         USD-LIBOR (in the cases of each series and class of
                         offered notes other than the series [__] class [__]
                         notes) and one-month USD-LIBOR (in the case of the
                         series [__] class [__] notes) or, following the earlier
                         of the occurrence of a trigger event or enforcement of
                         the issuing entity security, three-month USD-LIBOR and
                         to hedge against fluctuations in the exchange rate in
                         respect of principal received under the master
                         intercompany loan agreement, which will be paid in
                         sterling, and principal on the offered notes, which
                         will be payable in dollars.

                                     S-14


                         See "THE ISSUING ENTITY SWAP PROVIDERS" in this
                         prospectus supplement and "THE SWAP AGREEMENTS - THE
                         ISSUING ENTITY SWAPS" in the accompanying prospectus.


REMARKETING             [Noteholders holding class [__] [__]-[__] notes have
ARRANGEMENTS,            the benefit of [remarketing arrangements/conditional
CONDITIONAL PURCHASE     purchase arrangements/ 2a-7 swap provider
ARRANGEMENTS AND 2A-7    arrangements] [Specify details of arrangement].
SWAPS                    See "SUMMARY OF THE ISSUING ENTITY NOTES  - SERIES"
                         and "- MONEY MARKET NOTES" in the  accompanying
                         prospectus.]



START-UP LOAN            [Pursuant to the start-up loan agreement, Abbey (in its
                         capacity as the start-up loan provider) has agreed to
                         make available to Funding a start-up loan on the
                         closing date, the principal terms of which are set out
                         in Annex C to this prospectus supplement.]  [There
                         will not be a start-up loan in connection with the
                         issue of the [__]-[__] notes.]  See "CREDIT
                         STRUCTURE - START-UP LOAN AGREEMENTS" in the
                         accompanying prospectus.

DENOMINATIONS            The offered notes will be issued in minimum
                         denominations of $[__] and integral multiples of $[__]
                         in excess thereof.

MATERIAL UNITED STATES   [As more fully discussed in the accompanying
TAX CONSEQUENCES         prospectus, in the opinion of Cleary Gottlieb Steen &
                         Hamilton LLP, our US federal income tax counsel,
                         although there is no authority on the treatment of
                         instruments substantially similar to the offered notes,
                         the series [__] class [__] notes [list the different
                         classes] will be treated as debt for US federal income
                         tax purposes.] Further, in the opinion of Cleary
                         Gottlieb Steen & Hamilton LLP, assuming compliance with
                         the transaction documents, the mortgages trustee acting
                         in its capacity as trustee of the mortgages trust,
                         Funding and the issuing entity will not be subject to
                         US federal income tax as a result of their contemplated
                         activities. See "UNITED STATES TAXATION" in the
                         accompanying prospectus.

ERISA CONSIDERATIONS     The offered notes will be eligible for purchase by
FOR INVESTORS            employee benefit and other plans subject to Section 406
                         of ERISA or Section 4975 of the Code and by
                         governmental plans that are subject to any state,
                         local or other federal law of the United States that
                         is substantially similar to Section 406 of ERISA or
                         Section 4975 of the Code, subject to consideration of
                         the issues described in the accompanying prospectus
                         under "ERISA CONSIDERATIONS".

UNITED STATES LEGAL      None of the offered notes is a "MORTGAGE RELATED
INVESTMENT               SECURITY" under the United States Secondary Mortgage
CONSIDERATIONS           Market Enhancement Act of 1984, as amended. See
                         "UNITED STATES LEGAL INVESTMENT CONSIDERATIONS" in the
                         accompanying prospectus.

PAYMENT AND DELIVERY     No later than the closing date, we will (a) cause the
                         global note for each of the offered notes to be
                         registered in the name of Cede & Co., as nominee for
                         DTC, for credit on the closing date to the account of
                         the lead underwriters with DTC or to such other
                         account with DTC as the lead underwriters may direct
                         and (b) deliver the global note for each of the
                         offered notes duly executed on our behalf and
                         authenticated in accordance with the issuing entity
                         paying agent and agent bank agreement to The Bank of
                         New York, New York Branch, N.A., as custodian for DTC.

                                     S-15


                         Against delivery of the offered notes (i) the
                         underwriters will pay to the lead underwriters the
                         gross underwriting proceeds for the offered notes and
                         (ii) the lead underwriters will pay to us or to a
                         third party, as directed by us, the gross underwriting
                         proceeds for the offered notes.

CLEARING AND SETTLEMENT  It is expected that on the closing date the offered
                         notes will be accepted for clearance through DTC,
                         Clearstream, Luxembourg and Euroclear under the
                         following CUSIP numbers, common codes and ISINs:


                                                                          COMMON
                         CLASS OF NOTES                   CUSIP   ISIN    CODE
                                                                 
                         series [__] class [__] notes     [__]    [__]    [__]
                         series [__] class [__] notes     [__]    [__]    [__]
                         series [__] class [__] notes     [__]    [__]    [__]
                         series [__] class [__] notes     [__]    [__]    [__]
                         series [__] class [__] notes     [__]    [__]    [__]
                         series [__] class [__] notes     [__]    [__]    [__]
                         series [__] class [__] notes     [__]    [__]    [__]


REPORTS TO NOTEHOLDERS   The cash manager will prepare annual and monthly
                         reports that will contain information about the offered
                         notes as more fully described under "REPORTS TO
                         NOTEHOLDERS" in the accompanying prospectus.

                         Funding will file with the SEC annual reports on Form
                         10-K, periodic reports on Form 10-D and reports on
                         Form 8-K about the mortgages trust. See "WHERE
                         INVESTORS CAN FIND MORE INFORMATION" in the
                         accompanying prospectus.

                                     S-16




                                 RISK FACTORS

     The principal risks associated with an investment in the offered notes are
set out in the "RISK FACTORS" section of the accompanying prospectus. These
risks are material to an investment in the offered notes and in the issuing
entity. [This section sets out certain additional risk factors associated with
an investment in the offered notes.] If you are considering purchasing any of
the offered notes, you should carefully read and consider all the information
contained in this prospectus supplement [(including the additional risk factors
set out below)] and the accompanying prospectus (including the "RISK FACTORS"
section) prior to making any investment decision.


[AN OPTIONAL PURCHASE OF THE SERIES [__] CLASS [__] NOTES MAY  ADVERSELY
AFFECT NOTEHOLDERS


     On any interest payment date commencing on the interest payment date in
[__] and ending on the interest payment date in [__] or such later date as may
be permitted by the FSA, Abbey has the right to require all of the holders of
the [class [__] notes] to sell their note to Abbey or otherwise allow Abbey to
be substituted as noteholder of the [class [__] notes], subject to certain
specified conditions set forth under "OPTIONAL PURCHASE" in this prospectus
supplement. See "TERMS AND CONDITIONS OF THE US NOTES -- 5.9 OPTIONAL PURCHASE"
in the accompanying prospectus. If this occurs, the repurchase price paid by
Abbey will be passed through to the related noteholders. This could reduce the
yield on those notes. Any purchase of the [class [__] notes] by Abbey will not
result, however, in a termination of those notes. Such notes will remain
outstanding and continue to provide subordination to the more senior classes of
notes.]


                                     S-17



                            US DOLLAR PRESENTATION

     Unless otherwise stated in this prospectus supplement, any conversions of
sterling into US dollars have been made at the rate of [GBP]1 =
US$[__], which was the closing buying rate in the City of New York for cable
transfers in sterling per US$1.00 as certified for customs purposes by the
Federal Reserve Bank of New York on [__]. Use of this rate does not mean that
sterling amounts actually represent those US dollar amounts or could be
converted into US dollars at that rate at any particular time.

     References throughout this prospectus supplement to [GBP],
POUNDS or STERLING are to the lawful currency for the time being of the United
Kingdom of Great Britain and Northern Ireland.

     References throughout this prospectus supplement to $, US$, USD, US DOLLARS
or DOLLARS are to the lawful currency of the United States of America.

                   STERLING/US DOLLAR EXCHANGE RATE HISTORY



                     PERIOD          YEARS ENDED 31 DECEMBER
                      ENDED
                                                  
Last(1).............   [__]    [__]     [__]     [__]     [__]     [__]
                      -----   -----    -----    -----    -----    -----    -----
Average(2)..........   [__]    [__]     [__]     [__]     [__]     [__]
High................   [__]    [__]     [__]     [__]     [__]     [__]
Low.................   [__]    [__]     [__]     [__]     [__]     [__]


- --------------
Notes:
(1)  The closing exchange rate on the last operating business day of each of the
     periods indicated, years commencing from 1 January or the next operating
     business day.
(2)  Average daily exchange rate during the period.

Source:  Bloomberg - Close of Business Mid Price

                                     S-18



            SCHEDULED REDEMPTION DATES AND BULLET REDEMPTION DATES

      The  SCHEDULED AMORTISATION AMOUNT or the BULLET AMOUNT,  as  applicable,
for each series  and  class of the offered notes set out below for the interest
payment dates set out below is equal to the corresponding stated amount below.




                                       SCHEDULED REDEMPTION            SCHEDULED
                                             DATE OR BULLET  AMORTISATION AMOUNT
SERIES AND CLASS         TYPE OF NOTE       REDEMPTION DATE     OR BULLET AMOUNT
- ---------------------  --------------  --------------------  -------------------
                                                                    
                                                               ([GBP])       ($)
                                                            ----------  --------
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]
Series [__] class [__]           [__]                  [__]       [__]      [__]



                                      S-19



                    MATURITY AND PREPAYMENT CONSIDERATIONS

     The average lives of each class of the offered notes cannot be stated, as
the actual rate of repayment of the loans and redemption of the mortgages and a
number of other relevant factors are unknown. However, calculations of the
possible average lives of each class of the offered notes can be made based on
certain assumptions. The assumptions used to calculate the possible average
lives of each class of the offered notes in the following table include that:

(1)  neither the issuing entity security nor the Funding security has been
     enforced;

(2)  the seller is not in breach of the terms of the mortgage sale agreement;

(3)  the seller sells no new loans to the mortgages trustee after the closing
     date and the loans are assumed to amortise in accordance with the assumed
     constant payment rate indicated in the table below (subject to assumption
     (4) below);

(4)  the seller sells to the mortgages trustee sufficient new loans and their
     related security (i) in the period up to (but excluding) the interest
     payment date in [__], such that the aggregate principal amount outstanding
     of loans in the portfolio at any time is not less than [GBP][__]
     and [GBP][__] thereafter or (in each case) such higher amount as
     may be required to be maintained as a result of any new issuing entities
     providing new term advances to Funding which Funding uses as consideration
     for an increase in its share of the trust property and/or to pay the seller
     for the sale of new loans to the mortgages trustee;

(5)  neither an asset trigger event nor a non-asset trigger event occurs;

(6)  no event occurs that would cause payments on scheduled amortisation term
     advances or pass-through term advances to be deferred (unless such advances
     are deferred in accordance with Rule (1) or Rule (3) or Rule (6) as set out
     in "CASHFLOWS" in the accompanying prospectus) and no event occurs that
     would cause payments on the applicable series and class (or sub-class) of
     issuing entity notes to be deferred;

(7)  the issuing entity exercises its option to redeem the offered notes on the
     step-up date relating to the offered notes (where applicable);

(8)  the closing date is [__];


(9)  [the outstanding principal amount of the series [__] class [__] notes is
     paid on the interest payment date in [__];]


(10) the annualised CPR as at the closing date is assumed to be the same as the
     various assumed rates in the table below; and

(11) there is a balance of [GBP][__] in the cash accumulation ledger
     at the closing date.

                                      S-20



 CPR AND POSSIBLE AVERAGE LIVES OF EACH SERIES AND CLASS OF OFFERED NOTES (IN
                                    YEARS)

     Based upon the foregoing assumptions, the approximate average life in years
of each series and class (or sub-class) of offered notes, at various assumed
rates of repayment of the loans, would be as follows:




                  SERIES  SERIES  SERIES  SERIES  SERIES  SERIES  SERIES  SERIES
CONSTANT            [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
PAYMENT            CLASS   CLASS   CLASS   CLASS   CLASS   CLASS   CLASS   CLASS
RATE(1)             [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
(PER ANNUM)        NOTES   NOTES   NOTES   NOTES   NOTES   NOTES   NOTES   NOTES
                  ------  ------  ------  ------  ------  ------  ------  ------
                                                     
5 per cent.         [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
10 per cent.        [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
15 per cent.        [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
20 per cent.        [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
25 per cent.        [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
30 per cent.        [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]
35 per cent.        [__]    [__]    [__]    [__]    [__]    [__]    [__]    [__]


- -----------
(1)  Includes both scheduled and unscheduled payments.
[Insert in the case of remarketable notes:
(2)  This represents the average lives to the first class [__] note mandatory
     transfer date in [__].
(3)  This represents the average lives of all class [__] notes remarketed after
     the first class [__] note mandatory transfer date in [__].]

     Assumptions (1) to (6) and (8) relate to circumstances which are not
predictable. Assumption (7) relates to an event under the control of the issuing
entity but no assurance can be given that the issuing entity will be in a
position to redeem the notes on the step-up date. If the issuing entity does not
so exercise its option to redeem, then the average lives of the then outstanding
issue [__]-[__] notes would be extended.

     The average lives of the [__]-[__] notes are subject to factors largely
outside the control of the issuing entity and consequently no assurance can be
given that these assumptions and estimates will prove in any way to be realistic
and they must therefore be viewed with considerable caution. For more
information in relation to the risks involved in the use of these estimated
average lives, see "RISK FACTORS - THE YIELD TO MATURITY OF THE ISSUING ENTITY
NOTES MAY BE ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS" in
the accompanying prospectus.

                                      S-21



                             FUNDING SWAP PROVIDER

     Information in respect of the Funding swap provider and the Funding swap is
provided in the accompanying prospectus under the heading "THE SWAP AGREEMENTS -
THE FUNDING SWAP."

     The sponsor has determined that the significance percentage for the Funding
swap in respect of the offered notes is less than 10 per cent.

     The significance percentage of the Funding swap is the percentage
equivalent of (1) the amount of a reasonable good-faith estimate of maximum
probable exposure (made in substantially the same manner as that used in the
sponsor's internal risk management process in respect of similar derivative
instruments) divided by (2) the aggregate principal balance of the loans in the
portfolio.

                                      S-22



                         ISSUING ENTITY SWAP PROVIDERS

     [Name of issuing entity swap provider] [Disclosure in respect of the
issuing entity swap provider - organisational form, general characteristics of
business and ratings]

     Except for the information provided in the preceding paragraphs, [name of
issuing entity swap provider] [and any affiliated entity described in this
section] have not been involved in the preparation of, and do not accept
responsibility for, this prospectus supplement.

     Information in respect of the issuing entity swaps and the issuing entity
swap providers is provided in the accompanying prospectus under the heading "THE
SWAP AGREEMENTS - THE ISSUING ENTITY SWAPS". The sponsor has determined that the
significance percentage for the issuing entity swaps in respect of the offered
notes is [less than 10 per cent.] [more than 10 per cent. but less than 20 per
cent.] [20 per cent. or more].

     The significance percentage of the issuing entity swaps in respect of the
offered notes is the percentage equivalent of (1) the amount of a reasonable
good-faith estimate of maximum probable exposure (made in substantially the same
manner as that used in the sponsor's internal risk management process in respect
of similar derivative instruments) divided by (2) the aggregate principal amount
of such classes of offered notes.

     [Appropriate financial disclosure as contemplated in Item 1115 of
Regulation AB to be provided if the significance percentage is 10% or more]


                   [CREDIT ENHANCEMENT OR SUPPORT PROVIDERS]

     [Provide disclosure in respect of any entity or group of affiliated
entities providing credit enhancement or other support described in Item
1114(a) of Regulation AB that is liable or contingently liable to provide
payments representing 10% or more of the cash flow supporting any class of
offered notes: name of credit enhancement or support provider, organisational
form, general characteristics of business and ratings]

     [Except for the information provided in the preceding paragraphs, [name of
credit enhancement or support provider] [and any affiliated entity described in
this section] have not been involved in the preparation of, and do not accept
responsibility for, this prospectus supplement.]

     [Description of material terms of enhancement or support]

     [Appropriate financial disclosure as contemplated in Item 1114(b)(2) of
Regulation AB to be provided if the credit enhancement or support provider is
liable or contingently liable to provide payments representing 10% or more of
the cash flow supporting any class of offered notes]


                                      S-23



                                 UNDERWRITING

UNITED STATES

     We have agreed to sell, and [__] (the LEAD UNDERWRITERS) and the other
underwriters for the offered notes listed in the following table have agreed to
purchase, the principal amount of those offered notes listed in that table. The
terms of these purchases are governed by an underwriting agreement among us,
the lead underwriters and the underwriters.


     [Some of the underwriters are expected to make offers and sales both inside
and outside the United States through their respective selling agents. Any
offers or sales in the United States will be conducted by broker dealers
registered with the SEC. We have been advised by the underwriters that [__]
expects to make offers and sales in the United States through its registered
broker dealer affiliate [__] and that [insert any other relevant underwriters
expecting to make offers through agents]]. [Insert selling restrictions of other
countries not listed in the prospectus as applicable]










                                                                       PRINCIPAL
                                                                   AMOUNT OF THE
                                                               SERIES [__] CLASS
UNDERWRITERS OF THE SERIES [__] CLASS [__] NOTES                      [__] NOTES
- -------------------------------------------------------------  -----------------
                                                                          
[__].........................................................              $[__]
[__].........................................................              $[__]
[__].........................................................              $[__]
[__].........................................................              $[__]
[__].........................................................              $[__]
[__].........................................................              $[__]
                                                               -----------------
TOTAL:.......................................................              $[__]
                                                               =================


The price to the public as a percentage of the principal balance of the offered
notes will be [__] per cent.

We have agreed to pay to the underwriters in respect  of  each class of offered
notes a selling commission and a management and underwriting  fee (in each case
based on the aggregate principal amount of such class of offered  notes) as set
forth in the table below:




                                                       SELLING    MANAGEMENT AND
SERIES AND CLASS OF OFFERED NOTES                   COMMISSION  UNDERWRITING FEE
- --------------------------------------------  ----------------  ----------------
                                                                   
series [__] class [__]......................     [__] per cent.   [__] per cent.
series [__] class [__]......................     [__] per cent.   [__] per cent.
series [__] class [__]......................     [__] per cent.   [__] per cent.
series [__] class [__]......................     [__] per cent.   [__] per cent.
series [__] class [__]......................     [__] per cent.   [__] per cent.
series [__] class [__]......................     [__] per cent.   [__] per cent.
series [__] class [__]......................     [__] per cent.   [__] per cent.
                                              -----------------  ---------------
TOTAL:......................................     [__] per cent.   [__] per cent.
                                              =================  ===============


     The issuing entity has agreed to pay an aggregate fee of
[GBP][__] to [__] for their services in connection with the issuance
of the [__]-[__] notes.

     The lead underwriters of the offered notes have advised us that the
underwriters propose initially to offer the offered notes to the public at the
offering price stated on the cover page of this prospectus supplement and to
some dealers at that price less a concession not in excess of [__] per cent.
per series [__] class [__] note [insert series and classes (and sub-classes) of
notes]. The underwriters may allow, and those dealers may re-allow, a
concession not in excess of [__] per cent. per series [__] class [__] note
[insert series and classes (and sub-classes) of notes] to certain other brokers
and dealers.

     Additional out-of-pocket expenses (other than the commissions and fees
stated above) solely in relation to the offered notes are estimated to be
approximately $[__].


   [Insert selling restrictions of other countries not listed in the
prospectus as applicable]


                                      S-24



                                 LEGAL MATTERS

     Certain matters of English law regarding the issuing entity notes,
including matters relating to the validity of the issuance of the issuing entity
notes, will be opined upon to Abbey, Funding and the issuing entity by Slaughter
and May. Certain matters of United States law regarding matters of United States
federal income tax with respect to the offered notes will be opined upon to
Abbey, Funding and the issuing entity by Cleary Gottlieb Steen & Hamilton LLP.
Certain matters of English law and United States law will be opined upon to the
underwriters by Allen & Overy LLP.

                                      S-25


                                   ANNEX A-1

                   STATISTICAL INFORMATION ON THE PORTFOLIO

                     THE REFERENCE DATE MORTGAGE PORTFOLIO

     The information provided in this Annex A-1 constitutes an integral part of
this prospectus supplement and is incorporated by reference into this prospectus
supplement. [For the purposes of this Annex A-1, all references to "portfolio",
unless the context otherwise requires, include the loans and their related
security expected to be sold to the mortgages trustee on the closing date.]

     The statistical and other information contained herein has been compiled by
reference to the loans and mortgage accounts in the portfolio as at [__] [2007]
(the REFERENCE DATE). The US dollar figures set forth in the tables below have
been calculated based on the currency exchange rate of [GBP]1 = $[__]
and have been rounded to the nearest cent. following their conversion from
sterling. Columns stating percentage amounts may not add up to 100 per cent.
owing to rounding. A loan will have been removed from any new portfolio (which
comprises a portion of the portfolio as at the reference date) if, in the period
up to (and including) the closing date relating to such new portfolio, the loan
is repaid in full or if the loan does not comply with the terms of the mortgage
sale agreement on or about the closing date. Once such loans are removed, the
seller will then randomly select from the loans remaining in the new portfolio
those loans to be assigned on the applicable closing date once the determination
has been made as to the anticipated principal balances of the notes to be issued
and the corresponding size of the trust that would be required ultimately to
support payments on the offered notes and all other notes of the issuing entity
and the previous issuing entities.

     The loans in the mortgages trust are selected on the basis of the seller's
lending criteria for inclusion in the mortgages trust. The material aspects of
the seller's lending criteria are described under "THE LOANS - UNDERWRITING -"
and "THE LOANS - LENDING CRITERIA" in the accompanying prospectus. Standardised
credit scoring is not used in the United Kingdom mortgage market. For an
indication of the credit quality of borrowers in respect of the loans, investors
may refer to such lending criteria and to the historical performance of the
loans in the mortgages trust as set forth in this Annex A-1 and in Annex E. One
significant indicator of obligor credit quality is arrears and losses. The
information presented under "DELINQUENCY AND LOSS EXPERIENCE OF THE PORTFOLIO"
in this Annex A-1 reflects the arrears and repossession experience for loans
that were contained in the portfolio since the inception of the mortgages trust.
Abbey services all of the loans it originates. Any material change to the
seller's lending criteria, which could lead to arrears and losses deviating from
the historical experience presented in the table under "DELINQUENCY AND LOSS
EXPERIENCE OF THE PORTFOLIO", will be reported by the seller on periodic reports
filed with the SEC on Form 10-D. It is not expected that the characteristics of
the portfolio as at the closing date will differ materially from the
characteristics of the portfolio as at the reference date. Except as otherwise
indicated, these tables have been prepared using the current balance as at the
reference date, which includes all principal and accrued interest for the loans
in the portfolio.

     The portfolio as at the reference date consisted of [__] mortgage accounts,
comprising loans originated by Abbey and secured over properties located in
England, Wales and Scotland and having an aggregate outstanding principal
balance of approximately [GBP][__] as at that date. The loans in the
portfolio as at the reference date were originated by the seller between June
1995 and [__] [2007]. As at the reference date, approximately [__] per cent. of
the loans in the portfolio had an active direct debit instruction, the servicer,
as agent of the mortgages trustee, having specifically agreed to another
specific form of payment for the balance of the loans.

     As at the reference date, approximately [__] per cent. of the mortgages
securing the loans in the portfolio were on freehold properties or the Scottish
equivalent, approximately [__] per cent. were on leasehold properties and [__]
per cent. were unknown.

     As at the reference date, approximately [__] per cent. of the loans in the
portfolio were repayment loans and approximately [__] per cent. were
interest-only loans. Approximately [__] per cent. of the loans had an original
loan-to-value ratio of at least [__] per cent. as at the reference date.

     As at the closing date:

     *    the Funding share of the trust property will be approximately
          [GBP][__], representing approximately [__] per cent. of the
          trust property; and

     *    the seller share of the trust property will be approximately
          [GBP][__], representing approximately [__] per cent. of the
          trust property.

                                      S-26



     The actual amounts of the Funding share of the trust property and the
seller share of the trust property as at the closing date will not be determined
until the day before the closing date which will be after the date of this
prospectus supplement.

OUTSTANDING PRINCIPAL BALANCES

     The following table shows the range of outstanding principal balances
(including capitalised high loan-to-value fees and/or booking fees and/or
valuation fees).







RANGE OF OUTSTANDING PRINCIPAL                        CURRENT    CURRENT
BALANCES (INCLUDING CAPITALISED                     PRINCIPAL  PRINCIPAL       % OF  NUMBER OF
HIGH LOAN-TO-VALUE FEES AND/OR                        BALANCE    BALANCE      TOTAL   MORTGAGE       % OF
BOOKING FEES AND/OR VALUATION FEES)                   ([GBP])      (US$)    BALANCE   ACCOUNTS      TOTAL
                                                                                       
Less than (pound)0,000...........................        [__]       [__]       [__]       [__]       [__]
(pound)0,000 - (pound)49,999.....................        [__]       [__]       [__]       [__]       [__]
(pound)50,000 - (pound)99,999....................        [__]       [__]       [__]       [__]       [__]
(pound)100,000 - (pound)149,999..................        [__]       [__]       [__]       [__]       [__]
(pound)150,000 - (pound)199,999..................        [__]       [__]       [__]       [__]       [__]
(pound)200,000 - (pound)249,999..................        [__]       [__]       [__]       [__]       [__]
(pound)250,000 - (pound)299,999..................        [__]       [__]       [__]       [__]       [__]
(pound)300,000 - (pound)349,999..................        [__]       [__]       [__]       [__]       [__]
(pound)350,000 - (pound)399,999..................        [__]       [__]       [__]       [__]       [__]
(pound)400,000 - (pound)449,999..................        [__]       [__]       [__]       [__]       [__]
(pound)450,000 - (pound)499,999..................        [__]       [__]       [__]       [__]       [__]
(pound)500,000 - (pound)549,999..................        [__]       [__]       [__]       [__]       [__]
(pound)550,000 - (pound)599,999..................        [__]       [__]       [__]       [__]       [__]
(pound)600,000 - (pound)649,999..................        [__]       [__]       [__]       [__]       [__]
(pound)650,000 - (pound)699,999..................        [__]       [__]       [__]       [__]       [__]
(pound)700,000 - (pound)749,999..................        [__]       [__]       [__]       [__]       [__]
>=(pound)750,000.................................        [__]       [__]       [__]       [__]       [__]
                                                    ---------  ---------  ---------  ---------  ---------
TOTAL............................................        [__]       [__]       [__]       [__]       [__]
                                                    =========  =========  =========  =========  =========



     The largest mortgage account has an outstanding principal balance of
[GBP][__] and the smallest mortgage account has an outstanding principal
balance of approximately [minus] [GBP][__]. The average outstanding principal
balance is approximately [GBP][__].

      There  are  a small number of mortgage accounts in the portfolio  with  a
negative balance. In  these  cases,  this  is  due to overpayment of the amount
required  to  redeem  the  mortgage  account.  The account  status  is  set  to
"REDEEMED" when the balance is zero and the overpaid  amount  has been refunded
which normally happens within two to three days of that overpayment.

LOAN-TO-VALUE RATIOS AT ORIGINATION

      The  following  table shows the range of loan-to-value, or  LTV,  ratios,
which express the outstanding  balance of a mortgage loan as at the date of the
original initial mortgage loan origination divided by the value of the property
securing that mortgage loan at the same date.




RANGE OF LOAN-TO-VALUE RATIOS AT        CURRENT    CURRENT
ORIGINATION (EXCLUDING CAPITALISED    PRINCIPAL  PRINCIPAL       % OF  NUMBER OF
HIGH LOAN-TO-VALUE FEES AND/OR          BALANCE    BALANCE      TOTAL   MORTGAGE       % OF
BOOKING FEES AND/OR VALUATION FEES)     ([GBP])      (US$)    BALANCE   ACCOUNTS      TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
00.00% - 24.99%.....................       [__]       [__]       [__]       [__]       [__]
25.00% - 49.99%.....................       [__]       [__]       [__]       [__]       [__]
50.00% - 74.99%.....................       [__]       [__]       [__]       [__]       [__]
75.00% - 79.99%.....................       [__]       [__]       [__]       [__]       [__]
80.00% - 84.99%.....................       [__]       [__]       [__]       [__]       [__]
85.00% - 89.99%.....................       [__]       [__]       [__]       [__]       [__]
90.00% - 95.00%.....................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     The weighted average loan-to-value ratio of the mortgage accounts
(excluding any capitalised high loan-to-value fees and/or capitalised booking
fees and/or capitalised valuation fees) at origination was approximately [__]
per cent. The highest loan-to-value ratio of any mortgage account (excluding any
capitalised high loan-to-value fees and/or any capitalised booking fees and/or
capitalised valuation fees) at

                                      S-27



origination was [__] per cent. and the lowest was [__] per cent. The average
value of capitalised high loan-to-value fees and/or capitalised booking fees
and/or capitalised valuation fees at origination was approximately [GBP][__].

LTV RATIOS AT ORIGINATION INDEXED ACCORDING TO THE NATIONWIDE HOUSE PRICE INDEX

     The following table shows the range of LTV ratios, which express the
outstanding balance of a mortgage loan as at the date of the original initial
mortgage origination divided by the indexed valuation of the property securing
that mortgage loan as at the reference date, based on the Nationwide House Price
Index.



RANGE OF LOAN-TO-VALUE RATIOS AT        CURRENT    CURRENT
ORIGINATION (EXCLUDING CAPITALISED    PRINCIPAL  PRINCIPAL       % OF   NUMBER OF
HIGH LOAN-TO-VALUE FEES AND/OR          BALANCE    BALANCE      TOTAL    MORTGAGE      % OF
BOOKING FEES AND/OR VALUATION FEES)     ([GBP])      (US$)    BALANCE    ACCOUNTS     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
00.00% - 24.99%.....................       [__]       [__]       [__]       [__]       [__]
25.00% - 49.99%.....................       [__]       [__]       [__]       [__]       [__]
50.00% - 74.99%.....................       [__]       [__]       [__]       [__]       [__]
75.00% - 79.99%.....................       [__]       [__]       [__]       [__]       [__]
80.00% - 84.99%.....................       [__]       [__]       [__]       [__]       [__]
85.00% - 89.99%.....................       [__]       [__]       [__]       [__]       [__]
90.00% - 95.00%.....................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     The weighted average loan-to-value ratio of the mortgage accounts
(excluding any capitalised high loan-to-value fees and/or capitalised booking
fees and/or capitalised valuation fees) at origination was approximately [__]
per cent.

LTV RATIOS AT ORIGINATION INDEXED ACCORDING TO THE HALIFAX HOUSE PRICE INDEX

     The following table shows the range of LTV ratios, which express the
outstanding balance of a mortgage loan as at the date of the original initial
mortgage origination divided by the indexed valuation of the property securing
that mortgage loan as at the reference date, based on the Halifax House Price
Index.



RANGE OF LOAN-TO-VALUE RATIOS AT        CURRENT    CURRENT
ORIGINATION (EXCLUDING CAPITALISED    PRINCIPAL  PRINCIPAL       % OF   NUMBER OF
HIGH LOAN-TO-VALUE FEES AND/OR          BALANCE    BALANCE      TOTAL    MORTGAGE      % OF
BOOKING FEES AND/OR VALUATION FEES)     ([GBP])      (US$)    BALANCE    ACCOUNTS     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
00.00% - 24.99%.....................       [__]       [__]       [__]       [__]       [__]
25.00% - 49.99%.....................       [__]       [__]       [__]       [__]       [__]
50.00% - 74.99%.....................       [__]       [__]       [__]       [__]       [__]
75.00% - 79.99%.....................       [__]       [__]       [__]       [__]       [__]
80.00% - 84.99%.....................       [__]       [__]       [__]       [__]       [__]
85.00% - 89.99%.....................       [__]       [__]       [__]       [__]       [__]
90.00% - 95.00%.....................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


      The  weighted  average  loan-to-value  ratio  of  the  mortgage  accounts
(excluding  any  capitalised high loan-to-value fees and/or capitalised booking
fees  and/or capitalised  valuation  fees)  at  origination  was  approximately
[__] per cent.


                                      S-28


GEOGRAPHICAL DISTRIBUTION

      The  following  table  shows  the  distribution  of properties throughout
England, Wales and Scotland. No properties are situated  outside England, Wales
and Scotland. The geographical location of a property has  no  impact  upon the
seller's lending criteria and credit scoring tests.



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF  NUMBER OF
                                        BALANCE    BALANCE      TOTAL   MORTGAGE       % OF
REGION                                  ([GBP])      (US$)    BALANCE   ACCOUNTS      TOTAL
- ------------------------------------  ---------  ---------  ---------  ---------  ---------
                                                                         
East Anglia.........................       [__]       [__]       [__]       [__]       [__]
East Midlands.......................       [__]       [__]       [__]       [__]       [__]
London..............................       [__]       [__]       [__]       [__]       [__]
Northwest...........................       [__]       [__]       [__]       [__]       [__]
North...............................       [__]       [__]       [__]       [__]       [__]
Scotland............................       [__]       [__]       [__]       [__]       [__]
Southeast (excluding London)........       [__]       [__]       [__]       [__]       [__]
Southwest...........................       [__]       [__]       [__]       [__]       [__]
Unknown.............................       [__]       [__]       [__]       [__]       [__]
Wales...............................       [__]       [__]       [__]       [__]       [__]
West Midlands.......................       [__]       [__]       [__]       [__]       [__]
Yorkshire and Humberside............       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     House prices and incomes vary throughout England, Scotland and Wales. The
table below summarises the average house price and the average income for each
region for the period ended [__] in order to produce a house price to earnings
ratio for each region.




                                                   AVERAGE
                                                  EARNINGS      HOUSE     PRICE/
                                                ([GBP] PER      PRICE   EARNINGS
REGIONS                                            ANNUM)*  ([GBP])**      RATIO
- -----------------------------------------------  ---------   ---------  --------
                                                                    
North East.....................................       [__]       [__]       [__]
North West.....................................       [__]       [__]       [__]
Yorkshire and Humberside.......................       [__]       [__]       [__]
East Midlands..................................       [__]       [__]       [__]
West Midlands..................................       [__]       [__]       [__]
East Anglia....................................       [__]       [__]       [__]
London.........................................       [__]       [__]       [__]
South East.....................................       [__]       [__]       [__]
South West.....................................       [__]       [__]       [__]
Wales..........................................       [__]       [__]       [__]
Scotland.......................................       [__]       [__]       [__]


*Average recorded income of borrowers
**Simple average house prices
[Source: www.communities.gov.uk/index.asp?id=1156110]

     For a discussion of geographic concentration risks, see "RISK FACTORS - THE
TIMING AND AMOUNT OF PAYMENTS ON THE LOANS COULD BE AFFECTED BY VARIOUS FACTORS
WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES" in the
accompanying prospectus.


                                      S-29



SEASONING OF LOANS

     The following table shows the time elapsed since the date of origination of
the loans. The ages (but not the balances) of the loans in this table have been
calculated up to the reference date of [__] for the purpose of calculating the
seasoning.



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF   NUMBER OF
                                        BALANCE    BALANCE      TOTAL    MORTGAGE      % OF
AGE OF LOANS IN MONTHS                  ([GBP])      (US$)    BALANCE    ACCOUNTS     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
6 to <12............................       [__]       [__]       [__]       [__]       [__]
12 to <18...........................       [__]       [__]       [__]       [__]       [__]
18 to <24...........................       [__]       [__]       [__]       [__]       [__]
24 to <30...........................       [__]       [__]       [__]       [__]       [__]
30 to <36...........................       [__]       [__]       [__]       [__]       [__]
36 to <42...........................       [__]       [__]       [__]       [__]       [__]
42 to <48...........................       [__]       [__]       [__]       [__]       [__]
48 to <54...........................       [__]       [__]       [__]       [__]       [__]
54 to <60...........................       [__]       [__]       [__]       [__]       [__]
60 to <66...........................       [__]       [__]       [__]       [__]       [__]
66 to <72...........................       [__]       [__]       [__]       [__]       [__]
72 to <78...........................       [__]       [__]       [__]       [__]       [__]
78 to <84...........................       [__]       [__]       [__]       [__]       [__]
84 to <90...........................       [__]       [__]       [__]       [__]       [__]
90 to <96...........................       [__]       [__]       [__]       [__]       [__]
96 to <102..........................       [__]       [__]       [__]       [__]       [__]
Greater than 102....................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     The weighted average seasoning of loans was approximately [__] months and
the maximum seasoning of loans was [__] months. The minimum seasoning of loans
was [__] months.

YEARS TO MATURITY OF LOANS

     The following table shows the number of years of the mortgage term which
remain unexpired:



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF   NUMBER OF
                                        BALANCE    BALANCE      TOTAL    MORTGAGE      % OF
YEARS TO MATURITY                       ([GBP])      (US$)    BALANCE    ACCOUNTS     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
<0..................................       [__]       [__]       [__]       [__]       [__]
0 to <5.............................       [__]       [__]       [__]       [__]       [__]
5 to <10............................       [__]       [__]       [__]       [__]       [__]
10 to <15...........................       [__]       [__]       [__]       [__]       [__]
15 to <20...........................       [__]       [__]       [__]       [__]       [__]
20 to <25...........................       [__]       [__]       [__]       [__]       [__]
25 to <30...........................       [__]       [__]       [__]       [__]       [__]
30 to <38...........................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     The weighted average remaining term of loans was approximately [__] years
and the maximum remaining term was [__] years. The minimum remaining term was
[__] years.

                                      S-30



PURPOSE OF LOAN

      The following table shows the purpose of the loans on origination:



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF   NUMBER OF
                                        BALANCE    BALANCE      TOTAL    MORTGAGE      % OF
USE OF PROCEEDS                         ([GBP])      (US$)    BALANCE    ACCOUNTS     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
Purchase............................       [__]       [__]       [__]       [__]       [__]
Remortgage..........................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     As at the reference date, the average balance of loans used to finance the
purchase of a new property was [GBP][__] and the average balance of loans used
to remortgage a property already owned by the borrower was [GBP][__].

PROPERTY TYPE

      The following table shows the types  of  properties to which the mortgage
accounts relate.



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF
                                        BALANCE    BALANCE      TOTAL   NUMBER OF      % OF
PROPERTY TYPE                           ([GBP])      (US$)    BALANCE  PROPERTIES     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
Converted flat/maisonette...........       [__]       [__]       [__]       [__]       [__]
Detached house......................       [__]       [__]       [__]       [__]       [__]
Detached or chalet bungalow.........       [__]       [__]       [__]       [__]       [__]
Purpose-built flat/maisonette.......       [__]       [__]       [__]       [__]       [__]
Semi-detached bungalow..............       [__]       [__]       [__]       [__]       [__]
Semi-detached/link-detached house...       [__]       [__]       [__]       [__]       [__]
Terraced house/bungalow.............       [__]       [__]       [__]       [__]       [__]
Other/unknown.......................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     As at the reference date, the average balance of loans secured by semi-
detached/link-detached house, detached house and terraced house/bungalow
properties was [GBP][__], [GBP][__] and [GBP][__], respectively.

ORIGINATION CHANNEL

     The following table shows the origination channel for the initial loan in a
mortgage account.



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF
                                        BALANCE    BALANCE      TOTAL   NUMBER OF      % OF
ORIGINATION CHANNEL                     ([GBP])      (US$)    BALANCE  PROPERTIES     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
Direct origination..................       [__]       [__]       [__]       [__]       [__]
Intermediaries......................       [__]       [__]       [__]       [__]       [__]
Other channels......................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     As at the reference date, the average balance of loans originated through
direct origination, intermediaries and other channels was [GBP][__], [GBP][__]
and [GBP][__], respectively.

REPAYMENT TERMS

     The following table shows the repayment terms for the loans in the mortgage
accounts as at the reference date. Where any loan in a mortgage account is
interest-only, then that entire mortgage account is classified as interest-only.

                                      S-31




                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL      % OFF
                                        BALANCE    BALANCE      TOTAL   NUMBER OF      % OF
REPAYMENT TERMS                         ([GBP])      (US$)    BALANCE  PROPERTIES     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
Endowment...........................       [__]       [__]       [__]       [__]       [__]
Interest only.......................       [__]       [__]       [__]       [__]       [__]
Repayment...........................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


     As at the reference date, the average balance of endowment loans,
interest-only loans and repayment loans in the portfolio was [GBP][__],
[GBP][__] and [GBP][__] respectively.

PRODUCT TYPE

     The following table shows the distribution of product type as at the
reference date.



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF
                                        BALANCE    BALANCE      TOTAL   NUMBER OF      % OF
PRODUCT TYPE                            ([GBP])      (US$)    BALANCE  PROPERTIES     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
Non-flexible loans:
 Tracker loans......................       [__]       [__]       [__]       [__]       [__]
 Fixed loans........................       [__]       [__]       [__]       [__]       [__]
 Variable loans.....................       [__]       [__]       [__]       [__]       [__]
Flexible Loans:
 Tracker loans......................       [__]       [__]       [__]       [__]       [__]
 Fixed loans........................       [__]       [__]       [__]       [__]       [__]
 Variable loans.....................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========



PAYMENT METHODS

     The following table shows the payment methods for the mortgage accounts as
at the reference date.



                                        CURRENT    CURRENT
                                      PRINCIPAL  PRINCIPAL       % OF
                                        BALANCE    BALANCE      TOTAL   NUMBER OF      % OF
PAYMENT METHODS                         ([GBP])      (US$)    BALANCE  PROPERTIES     TOTAL
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
Direct debit
 (Abbey bank account)...............       [__]       [__]       [__]       [__]       [__]
Direct debit
 (other bank account)...............       [__]       [__]       [__]       [__]       [__]
Other *.............................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========

______________________________
*   External standing orders, internal standing orders  and  payments  made  at
Abbey branches.

                                      S-32


DISTRIBUTION OF FIXED RATE LOANS

      As at the reference date, approximately [__] per cent. of the loans
in the portfolio were fixed rate loans. Fixed rate loans remain at the relevant
fixed  rate  for  a  period of time as specified in the offer conditions, after
which they move to the  SVR  or  some  other  rate  as  specified  in the offer
conditions.



                                                                                          %
                                        CURRENT    CURRENT                         OF TOTAL
                                      PRINCIPAL  PRINCIPAL       % OF   NUMBER OF     FIXED
                                        BALANCE    BALANCE      TOTAL    MORTGAGE      RATE
FIXED RATE %                            ([GBP])      (US$)    BALANCE    ACCOUNTS     LOANS
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
2.00 - 2.99.........................       [__]       [__]       [__]       [__]       [__]
3.00 - 3.99.........................       [__]       [__]       [__]       [__]       [__]
4.00 - 4.99.........................       [__]       [__]       [__]       [__]       [__]
5.00 - 5.99.........................       [__]       [__]       [__]       [__]       [__]
6.00 - 6.99.........................       [__]       [__]       [__]       [__]       [__]
7.00 - 7.99.........................       [__]       [__]       [__]       [__]       [__]
8.00 - 8.99.........................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL..............................        [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========





                                                                                          %
                                        CURRENT    CURRENT                         OF TOTAL
                                      PRINCIPAL  PRINCIPAL       % OF   NUMBER OF     FIXED
                                        BALANCE    BALANCE      TOTAL    MORTGAGE      RATE
YEAR IN WHICH FIXED RATE PERIOD ENDS    ([GBP])      (US$)    BALANCE    ACCOUNTS     LOANS
- ------------------------------------  ---------  ---------  ---------   ---------  --------
                                                                         
<2007...............................       [__]       [__]       [__]       [__]       [__]
2007................................       [__]       [__]       [__]       [__]       [__]
2008................................       [__]       [__]       [__]       [__]       [__]
2009................................       [__]       [__]       [__]       [__]       [__]
2010................................       [__]       [__]       [__]       [__]       [__]
2011................................       [__]       [__]       [__]       [__]       [__]
2012................................       [__]       [__]       [__]       [__]       [__]
2013................................       [__]       [__]       [__]       [__]       [__]
2014................................       [__]       [__]       [__]       [__]       [__]
2015................................       [__]       [__]       [__]       [__]       [__]
2016................................       [__]       [__]       [__]       [__]       [__]
2017................................       [__]       [__]       [__]       [__]       [__]
2018................................       [__]       [__]       [__]       [__]       [__]
2019................................       [__]       [__]       [__]       [__]       [__]
2020................................       [__]       [__]       [__]       [__]       [__]
2021................................       [__]       [__]       [__]       [__]       [__]
2022................................       [__]       [__]       [__]       [__]       [__]
2023................................       [__]       [__]       [__]       [__]       [__]
2024................................       [__]       [__]       [__]       [__]       [__]
2025................................       [__]       [__]       [__]       [__]       [__]
>=2026..............................       [__]       [__]       [__]       [__]       [__]
                                      ---------  ---------  ---------  ---------  ---------
TOTAL...............................       [__]       [__]       [__]       [__]       [__]
                                      =========  =========  =========  =========  =========


                                      S-33



PAYMENT RATE ANALYSIS

     The following table shows the annualised payment rate for the most recent
1-, 3- and 12-month period for the loans in the portfolio.



                                                  1-MONTH    3-MONTH   12-MONTH
AS OF                                           ANNUALISED ANNUALISED ANNUALISED
- ----------------------------------------------  ---------- ---------- ----------
                                                                    
[__]                                                 [__]%      [__]%      [__]%



     In the table above,

     *    1-month annualised CPR is calculated as 1 - ((1 - R) {circumflex} 12),

     *    3-month annualised CPR is calculated as the average of the 1-month
          annualised CPR for the most recent 3 months, and

     *    12-month annualised CPR is calculated the average of the 1-month
          annualised CPR for the most recent 12 months,

where R is (i) total principal receipts received plus the principal balance
of loans repurchased by the seller (primarily due to further advances) during
the relevant period, divided by (ii) the aggregate outstanding principal balance
of the loans in the portfolio as at the start of that period.

DELINQUENCY AND LOSS EXPERIENCE OF THE PORTFOLIO


     The following table shows the arrears and repossession experience in
respect of the portfolio as at the dates indicated.


     The loans used in the table below are administered in accordance with
Abbey's administration policies. The method by which Abbey classifies loans as
being in arrears is described in the accompanying prospectus under "THE
SERVICER - ARREARS AND DEFAULT PROCEDURES" and is important in helping to
understand the arrears and repossession information in respect of the
portfolio, as at the dates indicated, set forth in the following table.




                                                       As at or for the years ended
                                December 31, 2004            December 31, 2005               December 31, 2006
                            [GBP](m)    $(m)       %     [GBP](m)    $(m)        %   [GBP](m)     $(m)       %   [GBP](m)
                                                                                        
Outstanding balance......       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Number of loans
outstanding..............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Outstanding balance of
loans in arrears.........       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
1 - 2 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
2 - 3 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
3 - 4 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
4 - 5 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
5 - 6 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
6 - 12 months............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Over 12 months...........       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]

Total outstanding
balance of loans in
arrears..................       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Number of loans
outstanding in arrears...       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
1 - 2 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
2 - 3 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
3 - 4 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
4 - 5 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
5 - 6 months.............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
6 - 12 months............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Over 12 months............      [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
otal number of loans
outstanding in arrears...       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Repossessions............       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Amount of loan losses....       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]
Loan losses as % of
total current balance....       [__]    [__]   [__]%         [__]    [__]    [__]%       [__]     [__]   [__]%       [__]



     "Repossessions" expresses the number of mortgaged properties that the
servicer has taken into possession during the period, as a percentage of the
number of loans in the portfolio outstanding at the end of the period.




                                      S-34



                                   ANNEX A-2

       CHARACTERISTICS OF THE UNITED KINGDOM RESIDENTIAL MORTGAGE MARKET

     The information provided in this Annex A-2 constitutes an integral part of
this prospectus supplement and is incorporated by reference into this prospectus
supplement.

     According to the Council of Mortgage Lenders, at the end of [__], mortgage
loans outstanding in the United Kingdom amounted to [GBP][__] billion, with
banks and building societies holding approximately [__] per cent. and
approximately [__] per cent. of the total, respectively, and in [__] outstanding
mortgage debt in the United Kingdom grew by approximately [__] per cent.

     Set out in the following tables are a number of characteristics of the
United Kingdom mortgage market.

CPR RATES

     In the following tables, quarterly constant prepayment rate (CPR) data was
calculated by dividing the amount of scheduled and unscheduled repayments of
mortgages made by building societies in a quarter by the quarterly balance of
mortgages outstanding owed to building societies in the United Kingdom. These
quarterly repayment rates were then annualised using standard methodology.



                 AGGREGATE             AGGREGATE             AGGREGATE             AGGREGATE             AGGREGATE
                  QUARTERS              QUARTERS              QUARTERS              QUARTERS              QUARTERS
                   OVER 40        CPR    OVER 40        CPR    OVER 40        CPR    OVER 40        CPR    OVER 40
CPR (%)              YEARS        (%)      YEARS        (%)      YEARS        (%)      YEARS        (%)      YEARS
                                                                                    
- ---------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
7.0......             [__]       11.0       [__]       15.0       [__]      19.0        [__]       23.0       [__]
7.5......             [__]       11.5       [__]       15.5       [__]       19.5       [__]       23.5       [__]
8.0......             [__]       12.0       [__]       16.0       [__]       20.0       [__]       24.0       [__]
8.5......             [__]       12.5       [__]       16.5       [__]       20.5       [__]       24.5       [__]
9.0......             [__]       13.0       [__]       17.0       [__]       21.0       [__]
9.5......             [__]       13.5       [__]       17.5       [__]       21.5       [__]
10.0.....     .       [__]       14.0       [__]       18.0       [__]       22.0       [__]
10.5.....             [__]       14.5       [__]       18.5       [__]       22.5       [__]

______________________________
Source: Council of Mortgage Lenders

     Over the past 40 years, the highest single quarter CPR experienced in
respect of residential mortgage loans made by building societies was recorded in
September 2002 at a level of 22.40 per cent. The lowest level was 7.94 per cent.
in March and June of 1974.

     The highest 12-month rolling average CPR over the same 40-year period was
21.07 per cent. The lowest was 8.84 per cent.



                          CPR RATE FOR                  12-MONTH                              CPR RATE FOR                  12-MONTH
                           THE QUARTER           ROLLING AVERAGE                               THE QUARTER           ROLLING AVERAGE
QUARTER                            (%)                       (%)    QUARTER                            (%)                       (%)
                                                                                                                  
- -----------------------  -------------  ------------------------    -----------------------  -------------  ------------------------
June 1966..............          11.39                        NA    September 1966.........          11.71                       NA
December 1966..........          10.60                        NA    March 1967.............           9.49                    10.80
June 1967..............          10.95                     10.69    September 1967.........          11.65                    10.67
December 1967..........          11.51                     10.90    March 1968.............          10.18                    11.07
June 1968..............          10.57                     10.98    September 1968.........          10.91                    10.79
December 1968..........          10.24                     10.48    March 1969.............           9.15                    10.22
June 1969..............          10.23                     10.13    September 1969.........          10.65                    10.07
December 1969..........          10.01                     10.01    March 1970.............           8.92                     9.95
June 1970..............          10.68                     10.06    September 1970.........          11.60                    10.30
December 1970..........          11.46                     10.66    March 1971.............           9.33                    10.76
June 1971..............          11.44                     10.96    September 1971.........          12.17                    11.10
December 1971..........          12.30                     11.31    March 1972.............          10.72                    11.66
June 1972..............          11.81                     11.75    September 1972.........          12.24                    11.77
December 1972..........          11.74                     11.63    March 1973.............          10.11                    11.48
June 1973..............          10.54                     11.16    September 1973.........          11.06                    10.86
December 1973..........          10.55                     10.56    March 1974.............           7.94                    10.02
June 1974..............           7.94                      9.37    September 1974.........           9.58                     9.01
December 1974..........          10.83                      9.07    March 1975.............           9.96                     9.58
June 1975..............          12.23                     10.65    September 1975.........          12.76                    11.44
December 1975..........          12.21                     11.79    March 1976.............          10.10                    11.82
June 1976..............          11.48                     11.64    September 1976........           11.86                    11.41
December 1976..........          11.70                     11.28    March 1977.............           8.00                    10.76


                                      S-35





                          CPR RATE FOR                  12-MONTH                              CPR RATE FOR                  12-MONTH
                           THE QUARTER           ROLLING AVERAGE                               THE QUARTER           ROLLING AVERAGE
QUARTER                            (%)                       (%)    QUARTER                            (%)                       (%)
                                                                                                                  
- -----------------------  -------------  ------------------------    -----------------------  -------------  ------------------------
June 1977..............           9.84                     10.35    September 1977.........          12.13                    10.42
December 1977..........          12.66                     10.66    March 1978.............          11.30                    11.48
June 1978..............          12.19                     12.07    September 1978.........          11.71                    11.97
December 1978..........          11.19                     11.60    March 1979.............           9.33                    11.11
June 1979..............          10.12                     10.59    September 1979.........          11.36                    10.50
December 1979..........          11.07                     10.47    March 1980.............           8.03                    10.15
June 1980..............           8.66                      9.78    September 1980.........           9.87                     9.41
December 1980..........          10.48                      9.26    March 1981.............           9.97                     9.74
June 1981..............          11.78                     10.52    September 1981.........          12.53                    11.19
December 1981..........          11.82                     11.53    March 1982.............           9.63                    11.44
June 1982..............          12.91                     11.72    September 1982.........          13.96                    12.08
December 1982..........          14.20                     12.68    March 1983.............          12.55                    13.41
June 1983..............          12.76                     13.37    September 1983.........          12.48                    13.00
December 1983..........          11.86                     12.41    March 1984.............          10.40                    11.88
June 1984..............          12.13                     11.72    September 1984.........          12.40                    11.70
December 1984..........          11.87                     11.70    March 1985.............          10.02                    11.61
June 1985..............          11.67                     11.49    September 1985.........          13.46                    11.76
December 1985..........          13.68                     12.21    March 1986.............          11.06                    12.47
June 1986..............          15.53                     13.43    September 1986.........          17.52                    14.45
December 1986..........          15.60                     14.92    March 1997.............          10.57                    14.80
June 1987..............          14.89                     14.64    September 1987.........          16.79                    14.46
December 1987..........          16.18                     14.61    March 1998.............          13.55                    15.35
June 1988..............          16.03                     15.64    September 1988.........          18.23                    16.00
December 1988..........          12.60                     15.10    March 1989.............           8.85                    13.93
June 1989..............          13.04                     13.18    September 1989.........          11.53                    11.51
December 1989..........          10.38                     10.95    March 1990.............           8.91                    10.96
June 1990..............           9.37                     10.05    September 1990.........           9.66                     9.58
December 1990..........          10.58                      9.63    March 1991.............           9.07                     9.67
June 1991..............          10.69                     10.00    September 1991.........          11.57                    10.48
December 1991..........          10.24                     10.39    March 1992.............           9.14                    10.41
June 1992..............           9.12                     10.02    September 1992.........           9.75                     9.56
December 1992..........           7.96                      8.99    March 1993.............           8.53                     8.84
June 1993..............          10.01                      9.06    September 1993.........          10.68                     9.30
December 1993..........          10.03                      9.81    March 1994.............           9.00                     9.93
June 1994..............          10.52                     10.06    September 1994.........          11.10                    10.16
December 1994..........          10.72                     10.33    March 1995.............           9.15                    10.37
June 1995..............          10.51                     10.37    September 1995.........          11.76                    10.53
December 1995..........          11.61                     10.76    March 1996.............          10.14                    11.00
June 1996..............          11.32                     11.21    September 1996.........          13.20                    11.57
December 1996..........          12.58                     11.81    March 1997.............           9.75                    11.71
June 1997..............          15.05                     12.65    September 1997.........          12.18                    12.39
December 1997..........          11.17                     12.04    March 1998.............          10.16                    12.14
June 1998..............          12.05                     11.39    September 1998.........          13.79                    11.79
December 1998..........          13.43                     12.36    March 1999.............          11.14                    12.60
June 1999..............          14.39                     13.19    September 1999.........          15.59                    13.64
December 1999..........          14.94                     14.02    March 2000.............          13.82                    14.69
June 2000..............          13.86                     14.55    September 2000.........          14.89                    14.38
December 2000..........          15.55                     14.53    March 2001.............          15.47                    14.94
June 2001..............          17.36                     15.81    September 2001.........          19.12                    16.87
December 2001..........          19.01                     17.74    March 2002.............          18.68                    18.54
June 2002..............          19.88                     19.17    September 2002.........          22.40                    19.99
December 2002..........          22.16                     20.78    March 2003.............          19.51                    20.99
June 2003..............          20.18                     21.06    September 2003.........          21.65                    20.88
December 2003..........          21.33                     20.67    March 2004.............          19.90                    20.77
June 2004..............          21.42                     21.07    September 2004.........          21.41                    21.01
December 2004..........          18.71                     20.36    March 2005.............          17.76                    19.83
June 2005..............          17.75                     18.91    September 2005.........          20.24                    18.62
December 2005..........          20.36                     19.03    March 2006.............          19.65                    19.50
June 2006..............          19.37                     19.90    September 2006.........           [__]                     [__]
December 2006..........           [__]                      [__]

________________________
Source of  repayment  and outstanding mortgage information: Council of Mortgage
Lenders

     The CPR table above presents the historical CPR experience only of building
societies in the United Kingdom. During the late 1990s, a number of former
building societies converted to stock form United

                                      S-36


Kingdom banks, and the CPR experience of these banks is therefore not included
in the foregoing building society CPR data. According to the Council of Mortgage
Lenders, the 12 month rolling average CPR experience of banks during each of the
years 1999 through 2005 was 16.08 per cent., 15.34 per cent., 18.69 per cent.,
21.81 per cent., 23.81 per cent., 22.88 per cent., 22.93 per cent. and [__]
respectively.


REPOSSESSION RATE

     In January 2007, the Council of Mortgage Lenders published figures for
2006, which showed that the repossession rate in the Unite Kingdom for that year
was 0.15%. No assurance can be given as to whether, or for how long, this level
of repossessions will continue.



                         REPOSSESSIONS        REPOSSESSIONS        REPOSSESSIONS
YEAR                               (%)  YEAR            (%)   YEAR           (%)
                                                              
- -----------------------  -------------  ----  -------------  ----  -------------
1982...................           0.11  1990           0.47  1998           0.31
1983...................           0.12  1991           0.77  1999           0.27
1984...................           0.17  1992           0.69  2000           0.20
1985...................           0.25  1993           0.58  2001           0.15
1986...................           0.30  1994           0.47  2002           0.11
1987...................           0.32  1995           0.47  2003           0.07
1988...................           0.22  1996           0.40  2004           0.05
1989...................           0.17  1997           0.31  2005           0.09
                                                             2006           [__]

______________________________
Source: Council of Mortgage Lenders


HOUSE PRICE TO EARNINGS RATIO

      The  following  table  shows  the ratio for any one year of  the  average
annual value of houses compared to the  average  annual  salary  in  the United
Kingdom  as  calculated  from the weekly earnings in April of the same year  of
male employees whose earnings  were not affected by their absence from work (as
recorded by the Department for Education  and Employment). While this is a good
indication of house affordability, it does  not take into account the fact that
the majority of households have more than one  income  to  support  a  mortgage
loan.



                            HOUSE PRICE TO                              HOUSE PRICE TO
YEAR                        EARNINGS RATIO   YEAR                       EARNINGS RATIO
- -------------------------   --------------   ------------------------   --------------
                                                                          
1971.....................             3.08   1989.....................            4.94
1972.....................             3.68   1990.....................            4.44
1973.....................             4.40   1991.....................            4.06
1974.....................             4.04   1992.....................            3.69
1975.....................             3.38   1993.....................            3.48
1976.....................             3.17   1994.....................            3.45
1977.....................             3.13   1995.....................            3.39
1978.....................             3.21   1996.....................            3.42
1980.....................             3.61   1997.....................            3.64
1981.....................             3.37   1998.....................            3.88
1982.....................             3.16   1999.....................            4.11
1983.....................             3.26   2000.....................            4.46
1984.....................             3.36   2001.....................            4.54
1985.....................             3.38   2002.....................            5.12
1986.....................             3.57   2003.....................            5.67
1987.....................             3.86   2004.....................            6.04
1988.....................             4.45   2005.....................            6.18
                                             2006.....................            [__]
                            ==============   =========================   =============


Source: Council of Mortgage Lenders

HOUSE PRICE INDEX

      United Kingdom residential property prices, as measured by the Nationwide
House  Price  Index  and  Halifax  House  Price Index (collectively the HOUSING
INDICES), have generally followed the United Kingdom Retail Price Index over an
extended period. Nationwide is a United Kingdom building society and Halifax is
a United Kingdom bank.

                                      S-37



      The  United  Kingdom housing market has  been  through  various  economic
cycles in the recent  past,  with  large  year-to-year increases in the Housing
Indices occurring in the late 1980s and large  decreases occurring in the early
1990s.

      The housing indices have generally increased since 1996.



                                                             NATIONWIDE HOUSE           HALIFAX HOUSE
                                  RETAIL PRICE INDEX            PRICE INDEX              PRICE INDEX
                                ---------------------      ---------------------     ---------------------
                                                    %                          %                         %
QUARTER                         INDEX  ANNUAL CHANGE1      INDEX  ANNUAL CHANGE1     INDEX  ANNUAL CHANGE1
- ---------------------------     -----  --------------      -----  --------------     -----  --------------
                                                                                     
March 1981.................      72.0          11.88%       47.3           4.54%        NA              NA
June 1981..................      75.0          10.73%       48.1           3.16%        NA              NA
September 1981.............      76.3          10.79%       48.3           2.34%        NA              NA
December 1981..............      78.3          11.37%       47.5           1.27%        NA              NA
March 1982.................      79.4           9.85%       48.2           1.87%        NA              NA
June 1982..................      81.9           8.77%       49.2           2.38%        NA              NA
September 1982.............      81.9           7.02%       49.8           3.18%        NA              NA
December 1982..............      82.5           5.27%       51.0           7.22%        NA              NA
March 1983.................      83.1           4.52%       52.5           8.45%      95.9              NA
June 1983..................      84.8           3.59%       54.6          10.41%      99.9              NA
September 1983.............      86.1           5.01%       56.2          12.08%     102.2              NA
December 1983..............      86.9           5.18%       57.1          11.24%     102.4              NA
March 1984.................      87.5           5.11%       59.2          12.05%     102.9           7.05%
June 1984..................      89.2           5.01%       61.5          11.85%     106.5           6.40%
September 1984.............      90.1           4.61%       62.3          10.37%     109.2           6.62%
December 1984..............      90.9           4.48%       64.9          12.83%     111.0           8.06%
March 1985.................      92.8           5.91%       66.2          11.23%     112.2           8.65%
June 1985..................      95.4           6.73%       68.2          10.29%     115.9           8.46%
September 1985.............      95.4           5.74%       69.2          10.46%     117.6           7.41%
December 1985..............      96.0           5.53%       70.7           8.52%     120.7           8.38%
March 1986.................      96.7           4.15%       71.1           7.11%     122.5           8.78%
June 1986..................      97.8           2.47%       73.8           7.99%     128.6          10.40%
September 1986.............      98.3           2.96%       76.3           9.74%     133.1          12.38%
December 1986..............      99.6           3.65%       79.0          11.09%     136.9          12.59%
March 1987.................     100.6           3.92%       81.6          13.70%     140.6          13.78%
June 1987..................     101.9           4.11%       85.8          14.96%     147.3          13.58%
September 1987.............     102.4           4.08%       88.6          14.98%     152.6          13.67%
December 1987..............     103.3           3.63%       88.5          11.36%     158.2          14.46%
March 1988.................     104.1           3.42%       90.0           9.80%     164.9          15.94%
June 1988..................     106.6           4.51%       97.6          12.95%     180.2          20.16%
September 1988.............     108.4           5.69%      108.4          20.15%     198.9          26.50%
December 1988..............     110.3           6.56%      114.2          25.51%     212.0          29.27%
March 1989.................     112.3           7.58%      118.8          27.79%     217.8          27.82%
June 1989..................     115.4           7.93%      124.2          24.06%     226.8          23.00%
September 1989.............     116.6           7.29%      125.2          14.42%     227.3          13.35%
December 1989..............     118.8           7.42%      122.7           7.16%     222.8           4.97%
March 1990.................     121.4           7.79%      118.9           0.09%     220.7           1.32%
June 1990..................     126.7           9.34%      117.7         (5.38)%     224.3         (1.11)%
September 1990.............     129.3          10.34%      114.2         (9.23)%     224.2         (1.37)%
December 1990..............     129.9           8.93%      109.6        (11.31)%     222.9           0.04%
March 1991.................     131.4           7.92%      108.8         (8.84)%     220.2         (0.23)%
June 1991..................     134.1           5.68%      110.6         (6.23)%     223.2         (0.49)%
September 1991.............     134.6           4.02%      109.5         (4.18)%     220.8         (1.53)%
December 1991..............     135.7           4.37%      107.0         (2.37)%     217.5         (2.45)%
March 1992.................     136.7           3.95%      104.1         (4.42)%     210.6         (4.46)%
June 1992..................     139.3           3.80%      105.1         (5.10)%     210.4         (5.91)%
September 1992.............     139.4           3.50%      104.2         (4.97)%     208.4         (5.78)%
December 1992..............     139.2           2.55%      100.1         (6.68)%     199.3         (8.74)%
March 1993.................     139.3           1.88%      100.0         (4.02)%     196.9         (6.73)%
June 1993..................     141.0           1.21%      103.6         (1.42)%     203.2         (3.48)%
September 1993.............     141.9           1.78%      103.2         (0.96)%     204.2         (2.04)%



                                      S-38





                                                             NATIONWIDE HOUSE           HALIFAX HOUSE
                                  RETAIL PRICE INDEX            PRICE INDEX              PRICE INDEX
                                ---------------------      ---------------------     ---------------------
                                                    %                          %                         %
QUARTER                         INDEX  ANNUAL CHANGE1      INDEX  ANNUAL CHANGE1     INDEX  ANNUAL CHANGE1
- ---------------------------     -----  --------------      -----  --------------     -----  --------------
                                                                                     
December 1993..............     141.9           1.92%      101.8           1.74%     202.5           1.59%
March 1994.................     142.5           2.27%      102.4           2.36%     202.3           2.71%
June 1994..................     144.7           2.59%      102.5         (1.08)%     204.3           0.54%
September 1994.............     145.0           2.16%      103.2         (0.03)%     204.3           0.05%
December 1994..............     146.0           2.85%      104.0           2.06%     200.9         (0.79)%
March 1995.................     147.5           3.45%      101.9         (0.47)%     200.3         (0.99)%
June 1995..................     149.8           3.46%      103.0           0.53%     201.0         (1.63)%
September 1995.............     150.6           3.79%      102.4         (0.77)%     199.0         (2.63)%
December 1995..............     150.7           3.17%      101.6         (2.30)%     197.8         (1.56)%
March 1996.................     151.5           2.68%      102.5           0.55%     200.9           0.30%
June 1996..................     153.0           2.11%      105.8           2.67%     208.6           3.71%
September 1996.............     153.8           2.10%      107.7           5.08%     209.8           5.28%
December 1996..............     154.4           2.43%      110.1           8.00%     212.6           7.22%
March 1997.................     155.4           2.54%      111.3           8.30%     215.3           6.92%
June 1997..................     157.5           2.90%      116.5           9.65%     222.6           6.50%
September 1997.............     159.3           3.51%      121.2          11.77%     223.6           6.37%
December 1997..............     160.0           3.56%      123.3          11.40%     224.0           5.22%
March 1998.................     160.8           3.42%      125.5          11.96%     226.4           5.03%
September 1998.............     163.4           3.68%      130.1          11.04%     234.9           5.38%
June 1998..................     164.4           3.15%      132.4           8.84%     236.1           5.44%
December 1998..............     164.4           2.71%      132.3           7.00%     236.3           5.35%
March 1999.................     164.1           2.03%      134.6           7.02%     236.3           4.28%
June 1999..................     165.6           1.34%      139.7           7.09%     247.7           5.31%
September 1999.............     166.2           1.09%      144.4           8.65%     256.7           8.37%
December 1999..............     167.3           1.75%      148.9          11.83%     263.4          10.86%
March 2000.................     168.4           2.59%      155.0          14.10%     270.5          13.52%
June 2000..................     171.1           3.27%      162.0          14.83%     275.6          10.67%
September 2000.............     171.7           3.26%      161.5          11.20%     277.6           7.83%
December 2000..............     172.2           2.89%      162.8           8.95%     278.3           5.50%
March 2001.................     172.2           2.23%      167.5           7.77%     279.0           3.09%
June 2001..................     174.4           1.91%      174.8           7.63%     297.0           7.48%
September 2001.............     174.6           1.67%      181.6          11.77%     305.0           9.41%
December 2001..............     173.4           0.69%      184.6          12.54%     310.9          11.08%
March 2002.................     174.5           1.33%      190.2          12.71%     324.3          15.05%
June 2002..................     176.2           1.03%      206.5          16.64%     346.6          15.44%
September 2002.............     177.6           1.70%      221.1          19.66%     369.1          19.08%
December 2002..............     178.5           2.90%      231.3          22.55%     393.0          23.43%
March 2003.................     179.9           3.05%      239.3          22.94%     400.1          21.00%
June 2003..................     181.3           2.85%      250.1          19.18%     422.5          19.80%
September 2003.............     182.5           2.72%      258.9          15.77%     437.6          17.02%
December 2003..............     183.5           2.76%      267.1          14.40%     453.5          14.32%
March 2004.................     184.6           2.58%      277.3          14.77%     474.0          16.95%
June 2004..................     186.8           2.99%      296.2          16.90%     513.2          19.45%
September 2004.............     188.1           3.02%      306.2          16.79%     527.2          18.63%
December 2004..............     189.9           3.43%      304.1          12.98%     522.0          14.07%
March 2005.................     190.5           3.15%      304.8           9.44%     520.2           9.30%
June 2005..................     192.2           2.85%      314.2           5.91%     532.1           3.62%
September 2005.............     193.1           2.62%      314.4           2.67%     543.1           2.97%
December 2005..............     194.1           2.19%      314.0           3.18%     548.4           4.93%
March 2006.................     195.0           2.33%      319.8           4.81%     552.6           6.04%
June 2006..................     198.5           3.23%      329.2           4.68%     582.1           8.98%
September 2006.............      [__]            [__]       [__]            [__]      [__]            [__]
December 2006..............      [__]            [__]       [__]            [__]      [__]            [__]
                                =====  ==============      =====  ==============     =====  ==============

________________________
Source:  National Statistics and Council of Mortgage  Lenders.  "NA"  indicates
that the relevant figure is not available.
1   The percentage annual change is calculated in accordance with the following
formula:

    Ln (x/y) where "x" is equal to the current quarter's index value and "y" is
    equal to the index value of the previous year's corresponding quarter.

                                      S-39



     All information contained in this prospectus supplement in respect of the
Nationwide House Price Index has been accurately reproduced from information
published by Nationwide Building Society. All information contained in this
prospectus supplement in respect of the Halifax House Price Index has been
accurately reproduced from information published by HBOS plc. So far as the
issuing entity is aware and is able to ascertain from information published by
Nationwide Building Society and HBOS plc respectively, no facts have been
omitted which would render the reproduced information inaccurate or misleading.

     Note, however, that the issuing entity has not participated in the
preparation of the information in this section entitled "CHARACTERISTICS OF THE
UNITED KINGDOM RESIDENTIAL MORTGAGE MARKET" nor made any enquiry with respect
to such information. Neither the issuing entity nor Nationwide Building Society
nor HBOS plc makes any representation as to the accuracy of the information in
this section entitled "CHARACTERISTICS OF UNITED KINGDOM RESIDENTIAL MORTGAGE
MARKET" or has any liability whatsoever to you in connection with such
information. Anyone relying on such information does so at their own risk.

                                      S-40




                                    ANNEX B

NOTES ISSUED BY ISSUING ENTITY AND TERM ADVANCES ADVANCED BY ISSUING ENTITY TO
                        FUNDING IN CONNECTION THEREWITH

      The information provided in this Annex B constitutes an  integral part of
this  prospectus  supplement  and  is  incorporated  by  reference  into   this
prospectus supplement.

      As  at  the  closing  date, the aggregate principal amount outstanding of
notes issued by the issuing entity  (converted, where applicable, into sterling
at the applicable specified currency  exchange  rate),  including  the  offered
notes described herein, will be:



                                                          
class [__] notes.......................................[GBP][__]
class [__] notes.......................................[GBP][__]
class [__] notes.......................................[GBP][__]
class [__] notes.......................................[GBP][__]


      As  at  the closing date, the aggregate outstanding principal balance  of
term advances advanced  by  the  issuing  entity  to  Funding  under the master
intercompany loan agreement, including the term advances described herein, will
be:



                                                          
[AAA] Term Advances....................................[GBP][__]
[AA] Term Advances.....................................[GBP][__]
[A] Term Advances......................................[GBP][__]
[BBB] Term Advances....................................[GBP][__]


                                      S-41




                                    ANNEX C

          SERIES START-UP LOAN AND PREVIOUS START-UP LOANS TO FUNDING

     [Pursuant to the new start-up loan agreement, Abbey (in its capacity as
the start-up loan provider) has agreed to make available to Funding a start-up
loan on the closing date with the following terms: [Describe terms of the new
start-up loan.]]

     [There will not be a new start-up loan in connection with the issue of the
[__]-[__] notes.]


PREVIOUS START-UP LOANS TO FUNDING


      The following start-up loans have been made available to Funding
by Abbey (in its capacity as the start-up loan provider) in connection with the
issues of previous notes, by the issuing entity and previous issuing entities
set out below, for the stated current outstanding principal balance.




                                                                         CURRENT
                                                                     OUTSTANDING
ISSUING ENTITY                                                 PRINCIPAL BALANCE
- -------------------------------------------------------------  -----------------
                                                                          
Holmes Financing (No.1) plc..................................          [GBP][__]
Holmes Financing (No.2) plc..................................          [GBP][__]
Holmes Financing (No.3) plc..................................          [GBP][__]
Holmes Financing (No.4) plc..................................          [GBP][__]
Holmes Financing (No.5) plc..................................          [GBP][__]
Holmes Financing (No.6) plc..................................          [GBP][__]
Holmes Financing (No.7) plc..................................          [GBP][__]
Holmes Financing (No.8) plc..................................          [GBP][__]
Holmes Financing (No.9) plc..................................          [GBP][__]
Holmes Financing (No.10) plc.................................          [GBP][__]
Holmes Master Issuer plc.....................................          [GBP][__]



                                      S-42



                                    ANNEX D

   DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES AND THE
                          PREVIOUS INTERCOMPANY LOANS

     The previous issuing entities, Holmes Financing (No. 1) PLC, Holmes
Financing (No. 2) PLC, Holmes Financing (No. 3) PLC, Holmes Financing (No. 4)
PLC, Holmes Financing (No. 5) PLC, Holmes Financing (No. 6) PLC, Holmes
Financing (No. 7) PLC, Holmes Financing (No. 8) PLC, Holmes Financing (No. 9)
PLC and Holmes Financing (No. 10) PLC are each a public limited company
incorporated in England and Wales. The registered office of each previous
issuing entity is Abbey National House, 2 Triton Square, Regent's Place, London
NW1 3AN. The contact telephone number for the previous issuing entities is +44
(0) 870 607 6000. Each of the previous issuing entities is a special purpose
company whose purpose is to have issued the previous notes that represent their
respective residential mortgage-backed obligations and to have lent an amount
equal to the proceeds of the previous notes to Funding under their respective
previous intercompany loans. Each of the previous issuing entities does not
engage in any activities that are unrelated to these purposes.

     The seller has been appointed as the cash manager for each of the previous
issuing entities to manage its bank accounts, to determine the amounts of and
arrange payments of monies to be made by it and keep certain records on its
behalf. The seller has also been appointed as an account bank for each of the
previous issuing entities to provide banking services to it.

     The following tables summarise the principal features of the previous
notes. In each table, references to PREVIOUS NOTES are references to the
previous notes issued by the issuing entity and the relevant previous issuing
entity, the notes of which are described in that table.




                                             CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 1) PLC

                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1          SERIES 1          SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A           CLASS B           CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $900,000,000      $31,500,000       $42,000,000       $975,000,000      $34,500,000       $45,000,000


Credit enhancement:      Subordination     Subordination     Subordination     Subordination     Subordination     Subordination
                         of the class      of the class      of the class      of the class      of the class      of the class
                         B notes, the      M notes, the      D notes and the   B notes, the      M notes, the      D notes and the
                         class M           class C           reserve funds     class M           class C           reserve funds
                         notes, the        notes, the                          notes, the        notes, the
                         class C           class D notes                       class C           class D
                         notes, the        and the                             notes, the        notes and
                         class D           reserve funds                       class D           the reserve
                         notes and                                             notes and         funds
                         the reserve                                           the reserve
                         funds                                                 funds


Interest rate:           Three-month       Three-month       Three-month       Three-month       Three-month       Three-month
                         USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD- LIBOR +
                         margin            margin            margin            margin            margin            margin

Margin:                  0.14% p.a.        0.38% p.a.        1.03% p.a.        0.19% p.a.        0.41% p.a.        1.15% p.a.

Until interest payment   July 2010         July 2010         July 2010         July 2010         July 2010         July 2010
date falling in:

And thereafter:          N/A               1.38% p.a.        2.03% p.a.        N/A               1.41% p.a.        2.15% p.a.

Scheduled redemption     July 2003         N/A               N/A               July 2005         N/A               N/A
date:

Outstanding balance at   Nil               Nil               Nil               Nil               Nil               Nil
last payment date:

Interest accrual         Actual/360        Actual/360        Actual/360        Actual/360        Actual/360        Actual/360
method:

Interest payment dates:  Quarterly in arrear on the interest payment dates falling in January, April, July and October of each year

First interest payment   October 2000      October 2000      October 2000      October 2000      October 2000      October 2000
date:

Final maturity date:     July 2005         July 2040         July 2040         July 2007         July 2040         July 2040

Listing:                 UK Listing        UK Listing        UK Listing        UK Listing        UK Listing        UK Listing
                         Authority         Authority and     Authority         Authority         Authority         Authority
                         and London        London Stock      and London        and London        and London        and London
                         Stock             Exchange          Stock             Stock             Stock             Stock
                         Exchange                            Exchange          Exchange          Exchange          Exchange

Ratings as at date of    AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
issue (S&P/Moody's/
Fitch):

Current ratings          N/A               N/A               N/A               N/A               N/A               N/A
(where relevant)
(S&P/Moody's/ Fitch):



                                      S-43





                                    CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 1) PLC
                    ---------------------------------------------------------------------------------------------------------------
                    SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 4        SERIES 4        SERIES 4
                    CLASS A1        CLASS A2        CLASS B         CLASS C         CLASS A         CLASS B         CLASS C
                    --------------  --------------  --------------  --------------  --------------  --------------  --------------
                                                                                               
Principal amount:   [GBP]           (euro)          [GBP]           [GBP]           [GBP]           [GBP]           [GBP]
                    375,000,000     320,000,000     24,000,000      30,000,000      250,000,000     11,000,000      14,000,000


Credit              Subordination   Subordination   Subordination   Subordination   Subordination   Subordination   Subordination
enhancement:        of the class    of the class    of the class    of the          of the class    of the class    of the
                    B notes, the    B notes, the    M notes, the    class D         B notes, the    M notes, the    class D
                    class M         class M         class C         notes and       class M         class C         notes and the
                    notes, the      notes, the      notes, the      the reserve     notes, the      notes, the      reserve
                    class C         class C         class D notes   funds           class C         class D         funds
                    notes, the      notes, the      and the                         notes, the      notes and
                    class D         class D         reserve funds                   class D notes   the reserve
                    notes and       notes and                                       and the         funds
                    the reserve     the reserve                                     reserve funds
                    funds           funds


Interest rate:      Three-month     Three-month     Three-month     Three-month     6.62% p.a.      Three-month     Three-month
                    sterling        EURIBOR +       sterling        sterling        until the       sterling        sterling
                    LIBOR +         margin          LIBOR +         LIBOR +         interest        LIBOR +         LIBOR +
                    margin                          margin          margin          payment         margin          margin
                                                                                    date in
                                                                                    July 2010
                                                                                    and then
                                                                                    three-month
                                                                                    sterling
                                                                                    LIBOR +
                                                                                    margin

Margin:             0.26% p.a.      0.26% p.a.      0.45% p.a.      1.60% p.a.      N/A             0.62% p.a.      1.75% p.a.

Until interest      July 2010       July 2010       July 2010       July 2010       July 2010       July 2010       July 2010
payment date
falling in:

And thereafter:     N/A             N/A             1.45% p.a.      2.60% p.a.      1.25% p.a.      1.62% p.a.      2.75% p.a.

Scheduled           July 2007       July 2007       N/A             N/A             July 2010       N/A             N/A
redemption date:


Outstanding         [GBP]           (euro)          [GBP]           [GBP]           [GBP]           [GBP]           [GBP]
balance at last     375,000,000     320,000,000     24,000,000      30,000,000      250,000,000     11,000,000      14,000,000
payment date:


Interest accrual    Actual/365      Actual/360      Actual/365      Actual/365      Actual/365      Actual/365     Actual/365
method:

Interest payment    For the series 3 previous notes, the series 4 class B previous notes and the series 4 class C previous notes,
dates:              quarterly in arrear on the interest payment dates falling in January, April, July and October of each year. For
                    the series 4 class A previous notes, until (and including) the interest payment in July 2010, interest will be
                    paid semi-annually in arrear on the 15th day in January and July of each year (subject to payment being made on
                    business days). If a trigger event occurs or the Financing security is enforced prior to the interest payment
                    date in July, 2010, principal amounts due and payable on the series 4 class A previous notes will be paid
                    quarterly on the interest payment dates falling in January, April, July and October of each year. After the
                    interest payment date in July, 2010 interest and principal on the series 4 class A previous notes will be paid
                    quarterly in arrear on the interest payment dates falling in January, April, July and October of each year.

First interest      October 2000    October 2000    October 2000    October 2000    January 2001    October 2000   October 2000
payment date:

Final maturity      July 2010       July 2010       July 2040       July 2040       July 2013       July 2040      July 2040
date:

Listing:            UK Listing      UK Listing      UK Listing      UK Listing      UK Listing      UK Listing     UK Listing
                    Authority       Authority       Authority       Authority       Authority       Authority      Authority
                    and London      and London      and London      and London      and London      and London     and London
                    Stock           Stock           Stock           Stock           Stock           Stock          Stock
                    Exchange        Exchange        Exchange        Exchange        Exchange        Exchange       Exchange

Ratings as at       AAA/Aaa/AAA     AAA/Aaa/AAA     AA/Aa3/AA       BBB/Baa2/BBB    AAA/Aaa/AAA     AA/Aa3/AA      BBB/Baa2/BBB
date of issue (S&P/
Moody's/Fitch):

Current ratings     AAA/Aaa/AAA     AAA/Aaa/AAA     AA/Aa3/AA       BBB/Baa2/BBB    AAA/Aaa/AAA     AA/Aa3/AA      BBB/Baa2/BBB
(where relevant)
(S&P/Moody's/
Fitch):


                                      S-44






                                     CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 2) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1          SERIES 1          SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A           CLASS B           CLASS C           CLASS A           CLASS B           CLASS C
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------

Principal amount:        $1,000,000,000    $37,000,000       $49,000,000       $1,000,000,000    $37,000,000       $49,000,000


Credit enhancement:      Subordination     Subordination     Subordination     Subordination     Subordination     Subordination
                         of the class      of the class      of the class      of the class      of the class      of the class
                         B notes, the      M notes, the      D notes and the   B notes, the      M notes, the      D notes and the
                         class M           class C           reserve funds     class M           class C           reserve funds
                         notes, the        notes, the                          notes, the        notes, the
                         class C           class D notes                       class C           class D
                         notes, the        and the                             notes, the        notes and
                         class D notes     reserve funds                       class D notes     the reserve
                         and the                                               and the           funds
                         reserve funds                                         reserve funds


Interest rate:           Three-month       Three-month       Three-month       Three-month       Three-month       Three-month
                         USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +
                         margin            margin            margin            margin            margin            margin

Margin:                  0.09% p.a.        0.35% p.a.        1.20% p.a.        0.18% p.a.        0.44% p.a.        1.35% p.a.

Until interest           October 2007      October 2007      October 2007      October 2007      October 2007      October 2007
payment date
falling in:

And thereafter:          N/A               1.35% p.a.        2.20% p.a.        0.36% p.a.        1.44% p.a.        2.35% p.a.

Scheduled                July 2002         N/A               N/A               October 2003,     N/A               N/A
redemption date:                                                               January 2004,
                                                                               April 2004
                                                                               and July 2004

Outstanding balance      Nil               Nil               Nil               Nil               Nil               Nil
at last payment
date:

Interest accrual         Actual/360        Actual/360        Actual/360        Actual/360        Actual/360        Actual/360
method:

Interest payment         Quarterly in arrear on the interest payment dates falling in January, April, July and October of each year
dates:

First interest           16th January,     16th January,     16th              16th January,     16th              16th January,
payment date:            2001              2001              January, 2001     2001              January, 2001     2001

Final maturity date:     July 2004         July 2040         July 2040         July 2017         July 2040         July 2040

Listing:                 UK Listing        UK Listing        UK Listing        UK Listing        UK Listing        UK Listing
                         Authority and     Authority and     Authority and     Authority and     Authority and     Authority and
                         London Stock      London Stock      London Stock      London Stock      London Stock      London Stock
                         Exchange          Exchange          Exchange          Exchange          Exchange          Exchange


Ratings as at date       AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
of issue
(S&P/Moody's/Fitch):

Current ratings          N/A               N/A               N/A               N/A               N/A               N/A
(where relevant)
(S&P/Moody's/Fitch):



                                      S-45





                                     CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 2) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 3          SERIES 3          SERIES 3          SERIES 4          SERIES 4          SERIES 4
                         CLASS A           CLASS B           CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        [GBP]             [GBP]             [GBP]             (euro)            (euro)            (euro)
                         500,000,000       19,000,000        25,000,000        500,000,000       21,000,000        35,000,000


Credit enhancement:      Subordination     Subordination     Subordination     Subordination     Subordination     Subordination
                         of the class      of the class      of the class      of the class      of the class      of the class
                         B notes, the      M notes, the      D notes and the   B notes, the      M notes, the      D notes and the
                         class M           class C           reserve funds     class M           class C           reserve funds
                         notes, the        notes, the                          notes, the        notes, the
                         class C           class D notes                       class C           class D notes
                         notes, the        and the                             notes, the        and the
                         class D notes     reserve funds                       class D notes     reserve funds
                         and the                                               and the
                         reserve funds                                         reserve funds


Interest rate:           Three-month       Three-month       Three-month       Three-month       Three-month       Three-month
                         sterling          sterling          sterling          EURIBOR +         EURIBOR +         EURIBOR +
                         LIBOR + margin    LIBOR + margin    LIBOR +           margin            margin            margin
                                                             margin

Margin:                  0.24% p.a.        0.45% p.a.        1.50% p.a.        0.27% p.a.        0.50% p.a.        1.60% p.a.

Until interest           October 2007      October 2007      October 2007      October 2007      October 2007      October 2007
payment date
falling in:

And thereafter:          0.48% p.a.        1.45% p.a.        2.50% p.a.        0.54% p.a.        1.50% p.a.        2.60% p.a.

Scheduled                October 2005,     N/A               N/A               N/A               N/A               N/A
redemption date:         January 2006,
                         April 2006
                         and July 2006


Outstanding balance      Nil               Nil               Nil               (euro)            (euro)            (euro)
at last payment                                                                500,000,000       21,000,000        35,000,000
date:


Interest accrual         Actual/365        Actual/365        Actual/365        Actual/360        Actual/360        Actual/360
method:

Interest payment         Quarterly in arrear on the interest payment dates falling in January, April, July and October of each year
dates:

First interest           16th January,     16th January,     16th January,     16th January,     16th January,     16th January,
payment date:            2001              2001              2001              2001              2001              2001

Final maturity date:     July 2023         July 2040         July 2040         July 2040         July 2040         July 2040

Listing:                 UK Listing        UK Listing        UK Listing        UK Listing        UK Listing        UK Listing
                         Authority and     Authority and     Authority         Authority and     Authority         Authority and
                         London Stock      London Stock      and London        London Stock      and London        London Stock
                         Exchange          Exchange          Stock             Exchange          Stock             Exchange
                                                             Exchange                            Exchange

Ratings as at date       AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
of issue
(S&P/Moody's/Fitch)

Current ratings          N/A               N/A               N/A               AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
(where relevant)
(S&P/Moody's/
Fitch):


                                      S-46






                                    CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 3) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1          SERIES 1          SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A           CLASS B           CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $1,060,000,000    $32,500,000       $53,000,000       $1,060,000,000    $32,500,000       $53,000,000


Credit enhancement:      Subordination     Subordination     Subordination     Subordination     Subordination     Subordination
                         of the class      of the class      of the class D    of the class      of the class      of the class D
                         B notes, the      M notes, the      notes and the     B notes, the      M notes, the      notes and the
                         class M           class C           reserve funds     class M           class C           reserve funds
                         notes, the        notes, the                          notes, the        notes, the
                         class C           class D                             class C           class D
                         notes, the        notes and                           notes, the        notes and
                         class D           the reserve                         class D notes     the reserve
                         notes and         funds                               and the           funds
                         the reserve                                           reserve funds
                         funds


Interest rate:           Three-month       Three-month       Three-month       Three-month       Three-month       Three-month
                         USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +
                         margin            margin            margin            margin            margin            margin

Margin:                  0.12% p.a.        0.35% p.a.        1.20% p.a.        0.16% p.a.        0.40% p.a.        1.27% p.a.

Until interest           July 2006         July 2006         July 2006         July 2006         July 2006         July 2006
payment date
falling in:

And thereafter:          N/A               0.70% p.a.        2.20% p.a.        0.16% p.a.        0.80% p.a.        2.27% p.a.

Scheduled                January 2003      N/A               N/A               January 2005      N/A               N/A
redemption date:

Outstanding              Nil               Nil               Nil               Nil               Nil               Nil
balance at last
payment date:

Interest accrual         Actual/360        Actual/360        Actual/360        Actual/360        Actual/360        Actual/360
method:

Interest payment         Quarterly in arrear on the interest payment dates falling in January, April, July and October of each year
dates:

First interest           16th July,        16th July,        16th July,        16th July,        16th July,        16th July,
payment date:            2001              2001              2001              2001              2001              2001

Final maturity           January 2005      July 2040         July 2040         January 2007      July 2040         July 2040
date:

Listing:                 UK Listing        UK Listing        UK Listing        UK Listing        UK Listing        UK Listing
                         Authority         Authority         Authority and     Authority and     Authority         Authority and
                         and London        and London        London Stock      London Stock      and London        London Stock
                         Stock             Stock             Exchange          Exchange          Stock             Exchange
                         Exchange          Exchange                                              Exchange

Ratings as at date       AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
of issue (S&P/
Moody's/Fitch):

Current ratings          N/A               N/A               N/A               N/A               N/A               N/A
(where relevant)
(S&P/Moody's/
Fitch):


                                      S-47






                                            CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 3) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 3                            SERIES 3                            SERIES 3
                         CLASS A                             CLASS B                             CLASS C
                         ----------------------------------  ----------------------------------  ----------------------------------
                                                                                        
Principal amount:        (euro)805,000,000                   (euro)24,000,000                    (euro)50,000,000


Credit enhancement:      Subordination of the                Subordination of the                Subordination of the
                         class B notes, the class            class M notes, the                  class D notes and
                         M notes, the class C                class C notes, the                  the reserve funds
                         notes, the class D notes            class D notes and the
                         and the reserve funds               reserve funds


Interest rate:           Three-month EURIBOR +               Three-month EURIBOR +               Three-month EURIBOR +
                         margin                              margin                              margin

Margin:                  0.24% p.a.                          0.40% p.a.                          1.50% p.a.

Until interest payment   July 2006                           July 2006                           July 2006
date falling in:

And thereafter:          0.48% p.a.                          0.80% p.a.                          2.50% p.a.

Scheduled redemption     N/A                                 N/A                                 N/A
date:

Outstanding balance at   Nil                                 Nil                                 Nil
last payment date:

Interest accrual method: Actual/360                          Actual/360                          Actual/360

Interest payment dates:  Quarterly in arrear on the interest payment dates falling in January, April, July and October of each year

First interest payment   16th July, 2001            16th July, 2001           16th July, 2001
date:

Final maturity date:     July 2040                  July 2040                 July 2040

Listing:                 UK Listing Authority and   UK Listing Authority      UK Listing Authority and
                         London Stock Exchange      and London Stock          London Stock Exchange
                                                    Exchange

Ratings as at date       AAA/Aaa/AAA                AA/Aa3/AA                 BBB/Baa2/BBB
of issue
(S&P/Moody's/Fitch):

Current ratings          N/A                        N/A                       N/A
(where relevant)
(S&P/Moody's/ Fitch):


                                      S-48






                                             CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 4) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1          SERIES 1          SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A           CLASS B           CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $1,050,000,000    $36,500,000       $54,500,000       (euro)800,000,000 (euro)35,800,000  (euro)53,800,000


Credit enhancement:      Subordination     Subordination     Subordination     Subordination     Subordination     Subordination
                         of the class      of the class      of the class      of the class      of the class      of the class
                         B notes, the      M notes, the      D notes and       B notes, the      M notes, the      D notes and
                         class M           class C           the reserve       class M           class C notes     the reserve
                         notes, the        notes and         funds             notes, the        and the class     funds
                         class C           the class D                         class C           D notes and
                         notes and         notes and                           notes and         the reserve
                         the class D       the reserve                         the class D       funds
                         notes and         funds                               notes and
                         the reserve                                           the reserve
                         funds                                                 funds


Interest rate:           Three-month       Three-month       Three-month       5.05% until       Three-month       Three-month
                         USD- LIBOR +      USD- LIBOR +      USD- LIBOR +      the interest      EURIBOR +         EURIBOR +
                         margin            margin            margin            payment date      margin            margin
                                                                               in July 2006
                                                                               and then
                                                                               three-month
                                                                               EURIBOR +
                                                                               margin

Margin:                  0.19% p.a.        0.39% p.a.        1.20% p.a.        N/A               0.40% p.a.        1.45% p.a.
Until interest payment   July 2006         July 2006         July 2006         July 2006         July 2006         July 2006
date falling in:

And thereafter:          0.38% p.a.        0.78% p.a.        2.20% p.a.        0.48% p.a.        0.80% p.a.        2.45% p.a.
Scheduled redemption     October 2003,     N/A               N/A               July 2006         N/A               N/A
date(s):                 January 2004,
                         April 2004,
                         July 2004

Outstanding balance at   Nil               Nil               Nil               Nil               Nil               Nil
last payment date:

Interest accrual         Actual/360        Actual/360        Actual/360        Actual/Actual     Actual/360        Actual/360
method:                                                                        (ISMA) until
                                                                               the interest
                                                                               payment date
                                                                               in July 2006
                                                                               and then
                                                                               Actual/360

Interest payment dates:  For all of these previous notes (other than the series 2 class A previous notes), quarterly
                         in arrear on the interest payment dates falling in January, April, July and October of each year. For the
                         series 2 class A previous notes, until (and including) the interest payment date falling in July 2006,
                         interest will be payable annually in arrear on the 15th day in July of each year (subject to payment being
                         made on business days). If a trigger event occurs or the previous Financing security is enforced prior to
                         the interest payment date falling in July 2006, principal and interest amounts due and payable on the
                         series 2 class A previous notes will be payable quarterly in arrear on the interest payment dates falling
                         in January, April, July and October of each year. After the interest payment date falling in July 2006,
                         interest and principal on the series 2 class A previous notes will be payable quarterly in arrear on the
                         interest payment dates falling in January, April, July and October of each year.

First interest payment   15th October,     15th October,     15th October,     15th October,     15th October,     15th October,
date:                    2001              2001              2001              2001              2001              2001

Final maturity date:     July 2015         July 2040         July 2040         July 2008         July 2040         July 2040

Listing:                 UK Listing        UK Listing        UK Listing        UK Listing        UK Listing        UK Listing
                         Authority         Authority         Authority         Authority         Authority and     Authority
                         and London        and London        and London        and London        London Stock      and London
                         Stock             Stock             Stock             Stock             Exchange          Stock
                         Exchange          Exchange          Exchange          Exchange                            Exchange

Ratings as at date of    AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
issue (S&P/Moody's
/Fitch):

Current ratings (where   N/A               N/A               N/A               N/A               N/A               N/A
relevant)
(S&P/Moody's/ Fitch):



                                      S-49





                                  CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 4) PLC
                    ---------------------------------------------------------------------------------------------------------------
                    SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 3
                    CLASS A1        CLASS A2        CLASS B         CLASS C         CLASS D1        CLASS D2        CLASS D3
                                                                                               
                    --------------  --------------  --------------  --------------  --------------  --------------  ---------------
Principal amount:   [GBP]           $410,000,000    $34,500,000     $49,500,000     [GBP]           (euro)          $5,000,000
                    550,000,000                                                     30,000,000      27,000,000


Credit enhancement: Subordination   Subordination   Subordination   Subordination   The             The             The
                    of the          of the          of the          of the class    reserve         reserve         reserve
                    class B         class B         class M         D notes and     funds           funds           funds
                    notes, the      notes, the      notes, the      the reserve
                    class M         class M         class C         funds
                    notes, the      notes, the      notes and
                    class C         class C         the class
                    notes and       notes and       D notes
                    the class       the class D     and the
                    D notes         notes and       reserve
                    and the         the reserve     funds
                    reserve         funds
                    funds


Interest rate:      Three-month     Three-month     Three-month     Three-month     Three-month     Three-month    Three-month
                    sterling        USD-LIBOR       USD-LIBOR       USD-LIBOR       sterling        EURIBOR +      USD-LIBOR
                    LIBOR +         + margin        + margin        + margin        LIBOR +         margin         + margin
                    margin                                                          margin

Margin:             0.23% p.a.      0.23% p.a.      0.44% p.a.      1.30% p.a.      4.75% p.a.      4.50% p.a.     4.50% p.a.

Until interest      July 2006       July 2006       July 2006       July 2006       July 2006       July 2006      July 2006
payment date
falling in:

And thereafter:     0.46% p.a.      0.46% p.a.      0.88% p.a.      2.30% p.a.      5.75% p.a.      5.50% p.a.     5.50% p.a.

Scheduled           N/A             N/A             N/A             N/A             N/A             N/A             N/A
redemption date:

Outstanding         Nil             Nil             Nil             Nil             Nil             Nil             Nil
balance at last
payment date:

Interest accrual    Actual/365      Actual/360      Actual/360      Actual/360      Actual/365      Actual/360      Actual/360
method:

Interest payment    For all of these previous notes, quarterly in arrear on the interest payment dates falling in January,
dates:              April, July and October of each year

First interest      15th            15th            15th            15th            15th            15th            15th
payment date:       October,        October,        October,        October,        October,        October,        October,
                    2001            2001            2001            2001            2001            2001            2001

Final maturity      July 2040       July 2040       July 2040       July 2040       July 2040       July 2040       July 2040
date:

Listing:            UK Listing      UK Listing      UK Listing      UK Listing      UK Listing      UK Listing      UK Listing
                    Authority       Authority       Authority       Authority       Authority       Authority       Authority
                    and London      and London      and London      and London      and London      and London      and London
                    Stock           Stock           Stock           Stock           Stock           Stock           Stock
                    Exchange        Exchange        Exchange        Exchange        Exchange        Exchange        Exchange



Ratings as at       AAA/Aaa/AAA     AAA/Aaa/AAA     AA/Aa3/AA       BBB/Baa2/BBB    BB/Ba2/BB       BB/Ba2/BB       BB/Ba2/BB
date of issue
(S&P/Moody's/
Fitch):

Current ratings     N/A             N/A             N/A             N/A             N/A             N/A             N/A
(where relevant)
(S&P/Moody's/
Fitch):


                                      S-50






                                         CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 4) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 4                            SERIES 4                            SERIES 4
                         CLASS A                             CLASS B                             CLASS C
                         ----------------------------------  ----------------------------------  ----------------------------------
                                                                                        
Principal amount:        CHF850,000,000                      [GBP]11,000,000                     [GBP]19,000,000


Credit enhancement:      Subordination of the                Subordination of the class          Subordination of the
                         class B notes, the class            M notes, the class C notes          class D notes and the
                         M notes, the class C                and the class D notes and           reserve funds
                         notes and the class D               the reserve funds
                         notes and the reserve
                         funds


Interest rate:           3.50% until the interest            Three-month sterling LIBOR          Three-month sterling
                         payment date in October             + margin                            LIBOR + margin
                         2006 and then three-month
                         CHF-LIBOR + margin

Margin:                  N/A                                 0.43% p.a.                          1.50% p.a.

Until interest payment   October 2006                        October 2006                        October 2006
date falling in:

And thereafter:          0.36% p.a.                          0.86% p.a.                          2.50% p.a.

Scheduled redemption     October 2006                        N/A                                 N/A
date:

Outstanding balance at   Nil                                 Nil                                 Nil
last payment date:

Interest accrual method: 30/360 until the interest           Actual/365                          Actual/365
                         payment date in October
                         2006 and then Actual/360

Interest payment dates:  For all of these previous notes (other than the series 4 class A previous notes), quarterly in arrear on
                         the interest payment dates falling in January, April, July and October of each year. For the series 4
                         class A previous notes, until (and including) the interest payment date falling in October 2006, interest
                         will be payable annually in arrear on the 15th day in October of each year (subject to payment being made
                         on business days). If a trigger event occurs or the Financing security is enforced prior to the interest
                         payment date falling in October 2006, principal and interest amounts due and payable on the series 4
                         class A previous notes will be payable quarterly in arrear on the interest payment dates falling in
                         January, April, July and October of each year. After the interest payment date falling in October 2006,
                         interest and principal on the series 4 class A previous notes will be payable quarterly in arrear on the
                         interest payment dates falling in January, April, July and October of each year.

First interest           15th October, 2001                  15th October, 2001                  15th October, 2001
payment date:

Final maturity date:     October 2009                        July 2040                           July 2040

Listing:                 SWX Swiss Exchange                  UK Listing Authority and            UK Listing Authority and
                                                             London Stock Exchange               London Stock Exchange

Ratings as at date of    AAA/Aaa/AAA                         AA/Aa3/AA                           BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):

Current ratings          N/A                                 N/A                                 N/A
(where relevant)
(S&P/Moody's/ Fitch):




                                      S-51






                                           CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 5) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1         SERIES 1           SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A          CLASS B            CLASS C           CLASS A1          LASS A2           CLASS B
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $1,000,000,000   $35,000,000        $52,000,000       $750,000,000      CHF400,000,000    $35,000,000


Credit enhancement:      Subordination    Subordination      Subordination     Subordination     Subordination     Subordination
                         of the class     of the class       of the class      of the class      of the class      of the class
                         B notes, the     M notes, the       D notes and       B notes, the      B notes, the      M notes, the
                         class M          class C            the reserve       class M           class M           class C
                         notes, the       notes, the         funds             notes, the        notes, the        notes, the
                         class C          class D                              class C           class C           class D
                         notes, the       notes and                            notes, the        notes, the        notes and
                         class D notes    the reserve                          class D           class D notes     the reserve
                         and the          funds                                notes and         and the           funds
                         reserve funds                                         the reserve       reserve funds
                                                                               funds


Interest rate:           One-month        Three-month        Three-month       Three-month       2.5% p.a.         Three-month
                         USD-LIBOR +      USD-LIBOR +        USD-LIBOR +       USD-LIBOR +       until the         USD-LIBOR +
                         margin           margin             margin            margin            interest          margin
                                                                                                 payment date
                                                                                                 in October
                                                                                                 2004 and then
                                                                                                 three-month
                                                                                                 CHF LIBOR +
                                                                                                 margin

Margin:                  0.01% p.a.       0.35% p.a.         1.35% p.a.        0.20% p.a.        N/A               0.43% p.a.

Until interest payment   October 2002     October 2006       October 2006      October 2006      October 2004      October 2006
date falling in:

And thereafter:          N/A              0.70% p.a.         2.35% p.a.        N/A               0.22% p.a.        0.86% p.a.

Scheduled redemption     July 2002        N/A                N/A               October 2004      October 2004      N/A
date(s):                 and October
                         2002

Outstanding balance at   Nil              Nil                Nil               Nil               Nil               Nil
last payment date:

Interest accrual         Actual/360       Actual/360         Actual/360        Actual/360        30/360 until      Actual/360
method:                                                                                          the interest
                                                                                                 payment date
                                                                                                 in October
                                                                                                 2004 and then
                                                                                                 Actual/360

Interest payment dates:  For the series 1 class A previous notes, monthly in arrear on the interest payment date
                         falling in each consecutive month. For the other series 1 previous notes and for all of the series 2
                         previous notes (other than the series 2 class A2 previous notes), quarterly in arrear on the interest
                         payment dates falling in January, April, July and October of each year. For the series 2 class A2 previous
                         notes, until (and including) the interest payment date falling in October 2004, interest will be payable
                         annually in arrear on the 15th day in October of each year (subject to payment being made on business
                         days). If a trigger event occurs or the previous Financing security is enforced prior to the interest
                         payment date falling in October 2002, interest and principal due and payable on the series 1 class A
                         previous notes will be payable quarterly in arrear on the interest payment dates falling in January,
                         April, July and October in 2002, as applicable. If a trigger event occurs or the previous Financing
                         security is enforced prior to the interest payment date falling in October 2004, interest and principal
                         due and payable on the series 2 class A2 previous notes will be payable quarterly in arrear on
                         the interest payment dates falling in January, April, July and October of each year. After the interest
                         payment date falling in October 2004, interest and principal on the series 2 class A2 previous notes will
                         be payable quarterly in arrear on the interest payment dates falling in January, April, July and October
                         of each year.

First interest payment   17th             15th               15th              15th              15th             15th
date:                    December,        January,           January,          January,          October,         January,
                         2001             2002               2002              2002              2002             2002

Final maturity date:     October 2002     July 2040          July 2040         October 2006      October 2006     July 2040

Listing:                 UK Listing       UK Listing         UK Listing        UK Listing        SWX Swiss        UK Listing
                         Authority        Authority          Authority         Authority         Exchange         Authority
                         and London       and London         and London        and London                         and London
                         Stock            Stock              Stock             Stock                              Stock
                         Exchange         Exchange           Exchange          Exchange                           Exchange

Ratings as at date of    A-1+/P-1/F1+     AA/Aa3/AA          BBB/Baa2/BBB      AAA/Aaa/AAA       AAA/Aaa/AAA      AA/Aa3/AA
issue
(S&P/Moody's/Fitch):

Current ratings (where   N/A               N/A               N/A               N/A               N/A              N/A
relevant)
(S&P/Moody's/ Fitch):



                                      S-52






                                      CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 5) PLC
                         ------------------------------------------------------------------------------------------
                         SERIES 2         SERIES 3           SERIES 3          SERIES 3          SERIES 3
                         CLASS C          CLASS A1           CLASS A2          CLASS B           CLASS C
                         ---------------  -----------------  ----------------  ----------------  ------------------
                                                                                  
Principal amount:        $52,000,000      (euro)600,000,000  [GBP]500,000,000  (euro)53,000,000  (euro)76,000,000


Credit enhancement:      Subordination of  Subordination     Subordination     Subordination of  Subordination
                         the class D       of the class B    of the class B    the class M       of the class D
                         notes and the     notes, the        notes, the        notes, the class  notes and the
                         reserve funds     class M notes,    class M notes,    C notes, the      reserve funds
                                           the class C       the class C       class D notes
                                           notes, the        notes, the        and the reserve
                                           class D notes     class D notes     funds
                                           and the reserve   and the reserve
                                           funds             funds


Interest rate:           Three-month      4.25% p.a.         Three-month       Three-month       Three-month
                         USD-LIBOR +      until the          sterling LIBOR    EURIBOR + margin  EURIBOR + margin
                         margin           interest           + margin
                                          payment date in
                                          October 2006
                                          and then
                                          three-month
                                          EURIBOR + margin

Margin:                  1.45% p.a.       N/A                0.23% p.a.        0.40% p.a.        1.47% p.a.

Until interest           October 2006     October 2006       October 2006      October 2006      October 2006
payment date falling
in:

And thereafter:          2.45% p.a.       0.42% p.a.         0.46% p.a.        0.80% p.a.        2.47% p.a.

Scheduled redemption     N/A              October 2006       N/A               N/A               N/A
date(s):

Outstanding balance      Nil              Nil                Nil               Nil               Nil
at last payment date:

Interest accrual         Actual/360       Actual/Actual      Actual/365        Actual/360        Actual/360
method:                                   (ISMA) until
                                          the interest
                                          payment date in
                                          October 2006
                                          and then
                                          Actual/360

Interest payment         For all of the series 3 previous notes (other than the series 3 class A1 previous notes), dates:
                         quarterly in arrear on the interest payment dates falling in January, April, July and October of each
                         year. For the series 3 class A1 previous notes, until (and including) the interest payment date
                         in October 2006, interest will be payable annually in arrear on the 15th day in October of each year
                         (subject to payment being made on business days). If a trigger event occurs or the previous Financing
                         security is enforced prior to the interest payment date in October 2006, interest and principal due and
                         payable on the series 3 class A1 previous notes will be payable quarterly in arrear on the interest
                         payment dates falling in January, April, July and October of each year. After the interest payment date
                         falling in October 2006, interest and principal on the series 3 class A1 previous notes will be payable
                         quarterly in arrear on the interest payment dates falling in January, April, July and October of each year.

First interest          15th January,      15th October,     15th January,     15th January,      15th January,
payment date:           2002               2002              2002              2002               2002

Final maturity date:    July 2040          October 2008      July 2040         July 2040          July 2040

Listing:                UK Listing         UK Listing        UK Listing        UK Listing         UK Listing
                        Authority and      Authority and     Authority and     Authority and      Authority and
                        London Stock       London Stock      London Stock      London Stock       London Stock
                        Exchange           Exchange          Exchange          Exchange           Exchange

Ratings as at date of   BBB/Baa2/BBB       AAA/Aaa/AAA       AAA/Aaa/AAA       AA/Aa3/AA          BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):

Current ratings         N/A                N/A               N/A               N/A                N/A
(where relevant)
(S&P/Moody's/ Fitch):



                                      S-53






                                      CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 6) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1         SERIES 1           SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A          CLASS B            CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $1,500,000,000   $50,000,000        $86,000,000       $1,250,000,000    $42,000,000       $71,000,000


Credit enhancement:      Subordination    Subordination      Subordination     Subordination     Subordination     Subordination
                         of the class     of the class       of the class      of the class      of the class      of the class
                         B notes, the     M notes, the       D notes and       B notes, the      M notes, the      D notes and
                         class M          class C            the reserve       class M           class C           the reserve
                         notes, the       notes, the         funds             notes, the        notes, the        funds
                         class C          class D                              class C           class D notes
                         notes, the       notes and                            notes, the        and the
                         class D          the reserve                          class D           reserve funds
                         notes and        funds                                notes and
                         the reserve                                           the reserve
                         funds                                                 funds


Interest rate:           One-month        Three-month        Three-month       Three-month       Three-month       Three-month
                         USD-LIBOR +      USD-LIBOR +        USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +
                         margin           margin             margin            margin            margin            margin

Margin:                  0.00% p.a.       0.375% p.a.        1.35% p.a.        0.17% p.a.        0.41% p.a.        1.45% p.a.

Until interest payment   October 2003     April 2008         April 2008        April 2008        April 2008        April 2008
date falling in:

And thereafter:          N/A              0.75% p.a.         2.35% p.a.        N/A               0.82% p.a.        2.45% p.a.

Scheduled redemption     July 2003        N/A                N/A               April 2005        N/A               N/A
date(s):                 and October
                         2003

Outstanding balance at   Nil              Nil                Nil               Nil               Nil               Nil
last payment date:

Interest accrual         Actual/360       Actual/360         Actual/360        Actual/360        Actual/360        Actual/360
method:

Interest payment dates:  For the series 1 class A previous notes, monthly in arrear on the interest payment date
                         falling in each consecutive month. For the other series 1 Financing notes and for all of the series 2
                         previous notes, quarterly in arrear on the interest payment dates falling in January, April, July and
                         October of each year. If a trigger event occurs or the Financing security is enforced prior to the
                         interest payment date falling in October 2003, interest and principal due and payable on the series 1
                         class A previous notes will be payable quarterly in arrear on the interest payment dates falling in
                         January, April, July and October, as applicable.

First interest payment   15th             15th               15th              15th              15th              15th
date:                    December,        January,           January,          January,          January,          January,
                         2002             2003               2003              2003              2003              2003

Final maturity date:     October 2003     July 2040          July 2040         April 2008        July 2040         July 2040

Listing:                 UK Listing       UK Listing         UK Listing        UK Listing        UK Listing        UK Listing
                         Authority        Authority          Authority         Authority         Authority and     Authority
                         and London       and London         and London        and London        London Stock      and London
                         Stock            Stock              Stock             Stock             Exchange          Stock
                         Exchange         Exchange           Exchange          Exchange                            Exchange

Ratings as at date of    A-1+/P-1/F1+     AA/Aa3/AA          BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):

Current ratings (where   N/A              N/A                N/A               N/A               N/A               N/A
relevant)
(S&P/Moody's/Fitch):


                                      S-54






                                              CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 6) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 3                            SERIES 3                            SERIES 3
                         CLASS A                             CLASS B                             CLASS C
                                                                                        
                         ----------------------------------  ----------------------------------  ----------------------------------
Principal amount:        (euro)1,000,000,000                 (euro)34,000,000                    (euro)57,000,000


Credit enhancement:      Subordination of the class          Subordination of the                Subordination of the
                         B notes, the class M notes,         class M notes, the                  class D notes and the
                         the class C notes, the              class C notes, the                  reserve funds
                         class D notes and the               class D notes and the
                         reserve funds                       reserve funds


Interest rate:           Three-month EURIBOR + margin        Three-month EURIBOR +               Three-month EURIBOR + margin
                                                             margin

Margin:                  0.24% p.a.                          0.50% p.a.                          1.50% p.a.

Until interest payment   April 2008                          April 2008                          April 2008
date falling in:

And thereafter:          0.48% p.a.                          1.00% p.a.                          2.50% p.a.

Scheduled redemption     April 2007                          N/A                                 N/A
date(s):


Outstanding balance at   (euro)1,000,000,000                (euro)34,000,000                     (euro)57,000,000
last payment date:


Interest accrual method: Actual/360                          Actual/360                          Actual/360

Interest payment dates:  For all of the series 3 previous notes, quarterly in arrear on the interest payment dates falling in
                         January, April, July and October of each year.

First interest payment   15th January 2003                   15th January, 2003                  15th January, 2003
date:

Final maturity date:     October 2009                        July 2040                           July 2040

Listing:                 UK Listing Authority and            UK Listing Authority and            UK Listing Authority and
                         London Stock Exchange               London Stock Exchange               London Stock Exchange

Ratings as at date of    AAA/Aaa/AAA                         AA/Aa3/AA                           BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):

Current ratings (where   AAA/Aaa/AAA                         AA/Aa3/AA                           BBB/Baa2/BBB
relevant)
(S&P/Moody's/Fitch):



                                      S-55






                                           CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 6) PLC
                         ------------------------------------------------------------------------------------------------
                           SERIES 4                SERIES 4                SERIES 4                SERIES 4
                           CLASS A1                CLASS A2                CLASS B                 CLASS C
                         ----------------------  ----------------------  ----------------------  ------------------------
                                                                                     
Principal amount:        $1,000,000,000          CHF300,000,000          $40,000,000             $69,000,000


Credit enhancement:      Subordination of        Subordination of the    Subordination of        Subordination of the
                         the class B notes,      class B notes, the      the class M notes,      class D notes and
                         the class M notes,      class M notes, the      the class C notes,      the reserve funds
                         the class C notes,      class C notes, the      the class D notes
                         the class D notes       class D notes and       and the reserve
                         and the reserve         the reserve funds       funds
                         funds


Interest rate:           Three-month USD-        2.50% p.a. until the    Three-month USD-LIBOR   Three-month USD-LIBOR
                         LIBOR + margin          interest payment date   + margin                + margin
                                                 in October 2007 and
                                                 then three-month
                                                 CHF-LIBOR + margin

Margin:                  0.24% p.a.              N/A                     0.52% p.a.              1.55% p.a.

Until interest payment   April 2008              October 2007            April 2008              April 2008
date falling in:

And thereafter:          0.48% p.a.              0.35% p.a.              1.04% p.a.              2.55% p.a.

Scheduled redemption     October 2007            October 2007            N/A                     N/A
date(s):


Outstanding balance at   $1,000,000,000          CHF300,000,000          $40,000,000             $69,000,000
last payment date:


Interest accrual method: Actual/360              30/360 until the        Actual/360              Actual/360
                                                 interest payment date
                                                 in October 2007 and
                                                 then Actual/360

Interest payment dates:  For the series 4 previous notes (other than the series 4 class A2 previous notes), quarterly
                         in arrear on the interest payment dates falling in January, April, July and October of each
                         year. For the series 4 class A2 previous notes, until (and including) the interest payment
                         date falling in October 2007 interest will be payable annually in arrear on the 15th day in
                         October of each year (subject to payment being made on business days). If a trigger event
                         occurs or the Financing security is enforced prior to the interest payment date falling in
                         October 2007, interest and principal due and payable on the series 4 class A2 previous notes
                         will be payable quarterly in arrear on the interest payment dates falling in January, April,
                         July and October of each year. After the interest payment date falling in October 2007
                         interest and principal on the series 4 class A2 previous notes will be payable quarterly in
                         arrear on the interest payment dates falling in January, April, July and October of each year.

First interest payment   15th January, 2003      15th October, 2003      15th January, 2003      15th January, 2003
date:

Final maturity date:     October 2009            October 2009            July 2040               July 2040

Listing:                 UK Listing Authority    SWX Swiss Exchange      UK Listing Authority    UK Listing Authority
                         and London Stock                                and London Stock        and London Stock
                         Exchange                                        Exchange                Exchange

Ratings as at date of    AAA/Aaa/AAA             AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB
issue (S&P/Moody's/
Fitch):

Current ratings (where   AAA/Aaa/AAA             AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB
relevant)
(S&P/Moody's/Fitch):


                                      S-56






                                              CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 6) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 5                            SERIES 5                            SERIES 5
                         CLASS A                             CLASS B                             CLASS C
                                                                                        
                         ----------------------------------  ----------------------------------  ----------------------------------
Principal amount:        [GBP]500,000,000                    [GBP]17,000,000                     [GBP]29,000,000


Credit enhancement:      Subordination of the                Subordination of the class          Subordination of the
                         class B notes, the class            M notes, the class C                class D notes and the
                         M notes, the class C                notes, the class D notes            reserve funds
                         notes, the class D notes            and the reserve funds
                         and the reserve funds


Interest rate:           Three-month sterling-LIBOR          Three-month sterling-LIBOR          Three-month sterling-LIBOR
                         + margin                            + margin                            + margin

Margin:                  0.24% p.a.                          0.52% p.a.                          1.55% p.a.

Until interest payment   April 2008                          April 2008                          April 2008
date falling in:

And thereafter:          0.48% p.a.                          1.04% p.a.                          2.55% p.a.

Scheduled redemption     N/A                                 N/A                                 N/A
date(s):


Outstanding balance at   [GBP]500,000,000                   [GBP]17,000,000                      [GBP]29,000,000
last payment date:


Interest accrual method: Actual/365                          Actual/365                          Actual/365

Interest payment dates:  For all of the series 5 previous notes, quarterly in arrear on the interest payment dates falling
                         in January, April, July and October of each year.

First interest payment   15th January, 2003                  15th January, 2003                  15th January, 2003
date:

Final maturity date:     July 2040                           July 2040                           July 2040

Listing:                 UK Listing Authority and            UK Listing Authority and            UK Listing Authority and
                         London Stock Exchange               London Stock Exchange               London Stock Exchange

Ratings as at date       AAA/Aaa/AAA                         AA/Aa3/AA                           BBB/Baa2/BBB
of issue
(S&P/Moody's/Fitch):

Current ratings (where   AAA/Aaa/AAA                         AA/Aa3/AA                           BBB/Baa2/BBB
relevant)
(S&P/Moody's/ Fitch):



                                      S-57






                                            CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 7) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1         SERIES 1           SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A          CLASS B            CLASS M           CLASS A           CLASS B           CLASS M
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------

Principal amount:        $750,000,000     $22,500,000        $38,250,000       $1,250,000,000    $37,500,000       $63,750,000


Credit enhancement:      Subordination    Subordination      Subordination     Subordination     Subordination     Subordination
                         of the class     of the class       of the class      of the class      of the class      of the class
                         B notes, the     M notes, the       C notes, the      B notes, the      M notes, the      C notes, the
                         class M          class C            class D           class M notes,    class C           class D notes
                         notes, the       notes, the         notes and         the class C       notes, the        and the
                         class C          class D notes      the reserve       notes, the        class D notes     reserve funds
                         notes, the       and the            funds             class D notes     and the
                         class D notes    reserve funds                        and the           reserve funds
                         and the                                               reserve funds
                         reserve funds


Interest rate:           One-month        Three-month        Three-month       Three-month       Three-month       Three-month
                         USD-LIBOR +      USD-LIBOR +        USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +
                         margin           margin             margin            margin            margin            margin

Margin:                  -0.04% p.a.      0.23% p.a.         0.75% p.a.        0.15% p.a.        0.35% p.a.        0.80% p.a.

Until interest           April 2004       April 2008         April 2008        January 2008      April 2008        April 2008
payment date
falling in:

And thereafter:          N/A              0.46% p.a.         1.50% p.a.        N/A               0.70% p.a.        1.60% p.a.

Scheduled                January 2004     N/A                January 2006      N/A               N/A               N/A
redemption date(s):      and April 2004

Outstanding              Nil              Nil                Nil               Nil               Nil               Nil
balance at last
payment date:

Interest accrual         Actual/360       Actual/360         Actual/360        Actual/360        Actual/360        Actual/360
method:

Interest payment         For the series 1 class A notes, monthly in arrear on the interest payment date falling in each
dates:                   consecutive month. For the other series 1 notes and for all of the series 2 notes, quarterly in arrear on
                         the interest payment dates falling in January, April, July and October of each year. If a trigger event
                         occurs or the Financing security is enforced prior to the interest payment date falling in April 2004,
                         interest and principal due and payable on the series 1 class A notes will be payable quarterly in arrear
                         on the interest payment dates falling in January, April, July and October, as applicable.

First interest           15th April,      15th July,         15th July,        15th July,        15th July,        15th July,
payment date:            2003             2003               2003              2003              2003              2003

Final maturity           April 2004       July 2040          July 2040         January 2008      July 2040         July 2040
date:

Listing:                 UK Listing       UK Listing         UK Listing        UK Listing        UK Listing        UK Listing
                         Authority and    Authority and      Authority         Authority and     Authority and     Authority and
                         London Stock     London Stock       and London        London Stock      London Stock      London Stock
                         Exchange         Exchange           Stock             Exchange          Exchange          Exchange
                                                             Exchange
Ratings as at date       A-1+/P-1/F1+     AA/Aa3/AA          A/A2/A            AAA/Aaa/AAA       AA/Aa3/AA         A/A2/A
of issue
(S&P/Moody's/Fitch):

Current ratings          N/A              N/A                N/A               N/A               N/A               N/A
(where relevant)
(S&P/Moody's/
Fitch):



                                      S-58






                                              CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 7) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 3                            SERIES 3                            SERIES 3
                         CLASS A                             CLASS B                             CLASS M
                                                                                        
                         ----------------------------------  ----------------------------------  ----------------------------------
Principal amount:        $500,000,000                        [GBP]15,000,000                     [GBP]20,000,000


Credit enhancement:      Subordination of the class          Subordination of the                Subordination of the
                         B notes, the class M                class M notes, class C              class C notes, the class
                         notes, the class C notes,           notes, class D notes and            D notes and the reserve
                         the class D notes and the           the reserve funds                   funds
                         reserve funds


Interest rate:           Three-month USD-LIBOR +             Three-month sterling-LIBOR          Three-month sterling-LIBOR
                         margin                              + margin                            + margin

Margin:                  0.23% p.a.                          0.50% p.a.                          0.80% p.a.

Until interest payment   April 2008                          April 2008                          April 2008
date falling in:

And thereafter:          0.46% p.a.                          1.00% p.a.                          1.60% p.a.

Scheduled redemption     January 2007 and April 2007         N/A                                 N/A
date(s):


Outstanding balance at   $250,000,000                        $15,000,000                         [GBP]20,000,000
last payment date:


Interest accrual method: Actual/360                          Actual/365                          Actual/365

Interest payment dates:  For all of the series 3 notes, quarterly in arrear on the interest payment dates falling in January,
                         April, July and October of each year.

First interest payment   15th July, 2003                     15th July, 2003                     15th July, 2003
date:

Final maturity date:     July 2020                           July 2040                           July 2040

Listing:                 UK Listing Authority and            UK Listing Authority and            UK Listing Authority and
                         London Stock Exchange               London Stock Exchange               London Stock Exchange

Ratings as at date of    AAA/Aaa/AAA                         AA/Aa3/AA                           A/A2/A
issue
(S&P/Moody's/Fitch):

Current ratings (where   AAA/Aaa/AAA                         AA/Aa3/AA                           A/A2/A
relevant)
(S&P/Moody's/ Fitch):

                                      S-59






                                           CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 7) PLC
                           ----------------------------------------------------------------------------------------------
                           SERIES 4                SERIES 4                SERIES 4                SERIES 4
                           CLASS A1                CLASS A2                CLASS B                 CLASS M
                           ----------------------  ----------------------  ----------------------  ----------------------
                                                                                       
Principal amount:          (euro)500,000,000       [GBP]250,000,000        (euro)41,000,000        (euro)56,000,000


Credit enhancement:        Subordination of the    Subordination of the    Subordination of        Subordination of the
                           class B notes, the      class B notes, the      the class M notes,      class C notes, the
                           class M notes, the      class M notes, the      the class C notes,      class D notes and
                           class C notes, the      class C notes, the      the class D notes       the reserve funds
                           class D notes and       class D notes and       and the reserve
                           the reserve funds       the reserve funds       funds


Interest rate:             Three-month EURIBOR +   Three-month sterling-   Three-month EURIBOR +   Three-month EURIBOR +
                           margin                  LIBOR + margin          margin                  margin

Margin:                    0.26% p.a.              0.26% p.a.              0.53% p.a.              0.80% p.a.

Until interest payment     April 2008              April 2008              April 2008              April 2008
date falling in:

And thereafter:            0.52% p.a.              0.52% p.a.              1.06% p.a.              1.60% p.a.

Scheduled redemption       N/A                     N/A                     N/A                     N/A
date(s):


Outstanding balance at     (euro)500,000,000      [GBP]250,000,000        (euro)41,000,000         (euro)56,000,000
last payment date:


Interest accrual method:   Actual/360              Actual/365              Actual/360              Actual/360

Interest payment dates:    For all of the series 4 notes, quarterly in arrear on the interest payment dates falling in January,
                           April, July and October of each year.

First interest payment     15th July, 2003         15th July, 2003         15th July, 2003         15th July, 2003
date:

Final maturity date:       July 2040               July 2040               July 2040               July 2040

Listing:                   UK Listing Authority    UK Listing Authority    UK Listing Authority    UK Listing Authority
                           and London Stock        and London Stock        and London Stock        and London Stock
                           Exchange                Exchange                Exchange                Exchange

Ratings as at date of      AAA/Aaa/AAA             AAA/Aaa/AAA             AA/Aa3/AA               A/A2/A
issue (S&P/Moody's/
Fitch):

Current ratings (where     AAA/Aaa/AAA             AAA/Aaa/AAA             AA/Aa3/AA               A/A2/A
relevant) (S&P/Moody's/
Fitch):

                                      S-60





                                           CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 8) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1         SERIES 1           SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A          CLASS B            CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $1,850,000,000   $62,900,000        $107,300,000      $1,500,000,000    $51,000,000       $87,000,000


Credit enhancement:      Subordination    Subordination      Subordination     Subordination     Subordination     Subordination
                         of the class     of the class       of the class      of the class      of the            of the class
                         B notes, the     M notes, the       D notes and       B notes, the      class M           D notes and
                         class M          class C            the reserve       class M           notes, the        the reserve
                         notes, the       notes, the         funds             notes, the        class C           funds
                         class C          class D                              class C           notes, the
                         notes, the       notes and                            notes, the        class D
                         class D notes    the reserve                          class D notes     notes and
                         and the          funds                                and the           the reserve
                         reserve funds                                         reserve funds     funds


Interest rate:           One-month        Three-month        Three-month       Three-month       Three-month       Three-month
                         USD- LIBOR +     USD-LIBOR +        USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +
                         margin           margin             margin            margin            margin            margin

Margin:                  -0.05% p.a.      0.13% p.a.         0.62% p.a.        0.08% p.a.        0.17% p.a.        0.72% p.a.

Until interest payment   April 2005       January 2009       January 2009      January 2009      January 2009      January 2009
date falling in:

And thereafter:          N/A              0.26% p.a.         1.62% p.a.        0.16% p.a.        0.34% p.a.        1.72% p.a.

Scheduled redemption     April 2005       N/A                N/A               January 2007      N/A               N/A
date(s):


Outstanding balance at   Nil              Nil                Nil               Nil               Nil               Nil
last payment date:


Interest accrual method: Actual/360       Actual/360         Actual/360        Actual/360        Actual/360        Actual/360

Interest payment dates:  For the series 1 class A notes, monthly in arrear starting with the interest payment date falling in May
                         2004 and then on the interest payment date falling in each consecutive month. For the other series 1 notes
                         and for all of the series 2 notes, quarterly in arrear on the interest payment dates falling in January,
                         April, July and October of each year. If a trigger event occurs or the Financing security is enforced
                         prior to the interest payment date falling in April 2005, interest and principal due and payable on the
                         series 1 class A notes will be payable quarterly in arrear on the interest payment dates falling in
                         January, April, July and October, as applicable.

First interest payment   17th May, 2004   15th July,         15th July,        15th July,        15th July,        15th July,
date:                                     2004               2004              2004              2004              2004

Final maturity date:     April 2005       July 2040          July 2040         April 2011        July 2040         July 2040

Listing:                 UK Listing       UK Listing         UK Listing        UK Listing        UK Listing        UK Listing
                         Authority and    Authority and      Authority and     Authority and     Authority and     Authority and
                         London Stock     London Stock       London Stock      London Stock      London Stock      London Stock
                         Exchange         Exchange           Exchange          Exchange          Exchange          Exchange

Ratings as at date of    A-1+/P-1/F1+     AA/Aa3/AA          BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):


Current ratings          N/A              N/A                N/A               N/A               N/A               N/A
(where relevant)
(S&P/Moody's/ Fitch):



                                      S-61







                                            CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 8) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 3                            SERIES 3                            SERIES 3
                         CLASS A                             CLASS B                             CLASS C
                         ----------------------------------  ----------------------------------  ----------------------------------
                                                                                        
Principal amount:        (euro)990,000,000                   (euro)34,000,000                    (euro)57,500,000


Credit enhancement:      Subordination of the class B        Subordination of the class M        Subordination of the class D notes
                         notes, the class M notes the        notes, the class C notes, the       and the reserve funds
                         class C notes, the class D Notes    class D notes and the reserve
                         and the reserve funds               funds


Interest rate:           Three-month EURIBOR + margin        Three-month EURIBOR + margin        Three-month EURIBOR + margin

Margin:                  0.15% p.a.                          0.27% p.a.                          0.85% p.a.

Until interest payment   January 2009                        January 2009                        January 2009
date falling in:

And thereafter:          0.30% p.a.                          0.54% p.a.                          1.85% p.a.

Scheduled redemption     April 2008, July 2008 and
date(s):                 October 2008                        N/A                                 N/A


Outstanding balance at   (euro)990,000,000                   (euro)34,000,000                    (euro)57,500,000
last payment date:


Interest accrual method: Actual/360                          Actual/360                          Actual/360

Interest payment dates:  For all of the series 3 notes, quarterly in arrear on the interest payment dates falling in January,
                         April, July and October of each year.

First interest payment   15th July, 2004                     15th July, 2004                     15th July, 2004
date:

Final maturity date:     April 2020                          July 2040                           July 2040

Listing:                 UK Listing Authority and            UK Listing Authority and            UK Listing Authority and
                         London Stock Exchange               London Stock Exchange               London Stock Exchange

Ratings as at date of    AAA/Aaa/AAA                         AA/Aa3/AA                           BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):

Current ratings          AAA/Aaa/AAA                         AA/Aa3/AA                            BBB/Baa2/BBB
(where relevant)
(S&P/Moody's/Fitch):



                                      S-62






                                          CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 8) PLC
                          --------------------------------------------------------------------------------------------
                          SERIES 4                SERIES 4                SERIES 4                SERIES 4
                          CLASS A1                CLASS A2                CLASS B                 CLASS C
                          ----------------------  ----------------------  ----------------------  --------------------
                                                                                      
Principal amount:         [GBP]900,000,000        $500,000,0000           [GBP]39,900,000         [GBP]68,000,000


Credit enhancement:       Subordination of the    Subordination of the    Subordination of        Subordination of the
                          class B notes, the      class B notes, the      the class M notes,      class D notes and
                          class M notes, the      class M notes, the      the class C notes,      the reserve funds
                          class C notes, the      class C notes, the      the class D notes
                          class D notes and       class D notes and       and the reserve
                          the reserve funds       the reserve funds       funds


Interest rate:            Three-month             Three-month USD-LIBOR   Three-month sterling    Three-month sterling
                          sterling-LIBOR +        + margin                -LIBOR + margin         -LIBOR + margin
                          margin

Margin:                   0.15% p.a.              0.14% p.a.              0.30% p.a.              0.90% p.a.

Until interest payment    January 2009            January 2009            January 2009            January 2009
date falling in:

And thereafter:           0.30% p.a.              0.28% p.a.              0.60% p.a.              1.90% p.a.

Scheduled redemption      N/A                     N/A                     N/A                     N/A
date(s):


Outstanding balance at    [GBP]900,000,000        $500,000,0000           [GBP]39,900,000         [GBP]68,000,000
last payment date:


Interest accrual method:  Actual/365              Actual/360              Actual/365              Actual/365

Interest payment dates:   For all of the series 4 notes, quarterly in arrear on the interest payment dates falling in
                          January, April, July and October of each year.

First interest payment    15th July, 2004         15th July, 2004         15th July, 2004         15th July, 2004
date:

Final maturity date:      July 2040               July 2040               July 2040               July 2040

Listing:                  UK Listing Authority    UK Listing Authority    UK Listing Authority    UK Listing Authority
                          and London Stock        and London Stock        and London Stock        and London Stock
                          Exchange                Exchange                Exchange                Exchange

Ratings as at date of     AAA/Aaa/AAA             AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB
issue
(S&P/Moody's/Fitch):

Current ratings           AAA/Aaa/AAA             AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB
(where relevant)
(S&P/Moody's/ Fitch):


                                      S-63








                                          CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 9) PLC
                         ------------------------------------------------------------------------------------------------
                         SERIES 1             SERIES 2            SERIES 3            SERIES 3            SERIES 4
                         CLASS A              CLASS A             CLASS A1            CLASS A2            CLASS A
                         -------------------  ------------------  ------------------  ------------------  ---------------
                                                                                           
Principal amount:        $1,740,000,000       $2,175,000,000      (euro)740,000,000   [GBP]400,000,000    [GBP]600,000,000

Credit enhancement:      Subordination of     Subordination of    Subordination of    Subordination of    Subordination of
                         the class B          the class B         the class B         the class B         the class B
                         notes, the class     notes, the class    notes, the class    notes, the class    notes, the class
                         M notes, the         M notes, the        M notes, the        M notes, the        M notes, the
                         class C notes,       class C notes,      class C notes,      class C notes,      class C notes,
                         the class D          the class D         the class D         the class D         the class D
                         notes and the        notes and the       notes and the       notes and the       notes and the
                         reserve funds        reserve funds       reserve funds       reserve funds       reserve funds


Interest rate:           One-month USD-       Three-month         Three-month         Three-month         Three-month
                         LIBOR + margin       USD-LIBOR + margin  EURIBOR + margin    sterling LIBOR +    sterling LIBOR +
                                                                                      margin              margin

Margin:                  -0.03% p.a.          0.06% p.a.          0.10% p.a.          0.09% p.a.          0.09% p.a.

Until interest           December 2006        October 2010        October 2010        October 2010        October 2010
payment date
falling in:

And thereafter:          N/A                  0.12% p.a.          0.20% p.a.          0.18% p.a.          0.18% p.a.

Scheduled                December 2006        October 2008        January 2010 and    January 2010 and    July 2010
redemption date(s):                                               April 2010          April 2010


Outstanding balance      Nil                  $2,175,000,000      (euro)740,000,000   [GBP]400,000,000    [GBP]600,000,000
at last payment
date:


Interest accrual         Actual/360           Actual/360          Actual/360          Actual/365          Actual/365
method:

Interest payment         For the series 1 class A Financing notes, monthly in arrear starting with the interest payment
dates:                   date falling in January 2006 and then on the interest payment date falling in each consecutive
                         month. For the series 2 class A Financing notes, series 3 class A Financing notes and series 4
                         class A Financing notes, quarterly in arrear on the interest payment dates falling in January,
                         April, July and October of each year. If a trigger event occurs or the Financing security is
                         enforced prior to the interest payment date falling in December 2006, interest and principal due
                         and payable on the series 1 Financing notes will be payable in arrear on the interest payment
                         dates falling in April, July, October and December 2006 as applicable.

First interest           17th January 2006    18th April 2006     18th April 2006     18th April 2006     18th April 2006
payment date:

Final maturity date:     December 2006        July 2013           January 2021        January 2021        January 2016

Listing:                 UK Listing           UK Listing          UK Listing          UK Listing          UK Listing
                         Authority and        Authority and       Authority and       Authority and       Authority and
                         London Stock         London Stock        London Stock        London Stock        London Stock
                         Exchange             Exchange            Exchange            Exchange            Exchange

Ratings as at date       A-1 +/P 1/F1 +       AAA/Aaa/AAA         AAA/Aaa/AAA         AAA/Aaa/AAA         AAA/Aaa/AAA
of issue (S&P/
Moody's/Fitch):

Current ratings          N/A                  AAA/Aaa/AAA         AAA/Aaa/AAA         AAA/Aaa/AAA         AAA/Aaa/AAA
(where relevant)
(S&P/Moody's/
Fitch):



                                      S-64





                                        CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 10) PLC
                         ----------------------------------------------------------------------------------------------------------
                         SERIES 1         SERIES 1           SERIES 1          SERIES 2          SERIES 2          SERIES 2
                         CLASS A          CLASS B            CLASS C           CLASS A           CLASS B           CLASS C
                                                                                                 
                         ----------------  ----------------  ----------------  ----------------  ----------------  ----------------
Principal amount:        $1,260,000,000   $47,000,000        $47,000,000       $1,440,000,000    $55,000,000       $55,000,000


Credit enhancement:      Subordination    Subordination      Subordination     Subordination     Subordination     Subordination
                         of the class     of the class       of the class      of the class      of the class      of the class
                         B notes, the     M notes, the       D notes and       B notes, the      M notes the       D notes and
                         class M          class C            the reserve       class M           class C           the reserve
                         notes, the       notes, the         funds             notes, the        notes, the        funds
                         class C          class D                              class C           class D
                         notes, the       notes, and                           notes, the        notes and
                         class D notes    the reserve                          class D notes     the reserve
                         and the          funds                                and the           funds
                         reserve funds                                         reserve funds


Interest rate:           One-month        Three-month        Three-month       Three-month       Three-month       Three-month
                         USD-LIBOR +      USD-LIBOR +        USD-LIBOR +       USD-LIBOR +       USD-LIBOR +       USD-LIBOR +
                         margin           margin             margin            margin            margin            margin

Margin:                  minus 0.03%      0.08% p.a.         0.27% p.a.        0.03% p.a.        0.09% p.a.        0.35% p.a.
                         p.a.

Until interest           October 2010     October 2010       October 2010      October 2010      October 2010      October 2010
payment date
falling in:

And thereafter:          N/A              0.16% p.a.         0.54% p.a.        0.06% p.a.        0.18% p.a.        0.70% p.a.

Scheduled                July 2007,       N/A                N/A               April 2008 and    N/A               N/A
redemption date(s)       $1,260,000,000                                        July 2008,
and amounts:                                                                   $720,000,000
                                                                               and
                                                                               $720,000,000

Designation of           Bullet           Pass-through       Pass-through      Scheduled         Pass-through      Pass-through
corresponding term                                                             amortisation
advance:
                         See "SUMMARY OF THE ISSUING ENTITY NOTES -- SCHEDULED REDEMPTION NOTES" AND "--THE MASTER INTERCOMPANY
                         LOAN AGREEMENT" for a description of the timing of principal payments on the notes and cash accumulation
                         periods relating to bullet term advances and scheduled amortisation instalments.

Outstanding balance      $1,260,000,000   $47,000,000        $47,000,000       $1,440,000,000    $55,000,000       $55,000,000
at last payment
date:

Interest accrual         Actual/360       Actual/360         Actual/360        Actual/360        Actual/360        Actual/360
method:

Interest payment         For the series 1 class A previous notes, monthly in arrear starting with the interest payment date
dates:                   falling in September 2006 and then on the interest payment date falling in each consecutive month. For the
                         other series 1 previous notes and for all of the series 2 previous notes, quarterly in arrear on the
                         interest payment dates falling in January, April, July and October of each year. If a trigger event occurs
                         or the issuing entity security is enforced prior to the interest payment date falling in June 2007,
                         interest and principal due and payable on the series 1 class A previous notes will be payable quarterly
                         in arrear on the interest payment dates falling in January, April, July and October, as applicable.

First interest           15 September     16 October         16 October        16 October        16 October        16 October
payment date:            2006             2006               2006              2006              2006              2006

Final maturity date:     July 2007        July 2040          July 2040         January 2021      July 2040         July 2040

Listing:                 UK Listing       UK Listing         UK Listing        UK Listing        UK Listing        UK Listing
                         Authority and    Authority and      Authority and     Authority and     Authority and     Authority and
                         London Stock     London Stock       London Stock      London Stock      London Stock      London Stock
                         Exchange         Exchange           Exchange          Exchange          Exchange          Exchange

Ratings as at the        A-1+/P-1/F1+     AA/Aa3/AA          BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
date of issue
(S&P/Moody's/
Fitch):

Current ratings          A-1+/P-1/F1+     AA/Aa3/AA          BBB/Baa2/BBB      AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
(where relevant)
(S&P/Moody's/Fitch):


                                      S-65






                                    CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 10) PLC
                    --------------------------------------------------------------------------------------------------------------
                    SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 3        SERIES 3
                    CLASS A         CLASS B1        CLASS B2        CLASS M1        CLASS M2        CLASS C1        CLASS C2
                    --------------  --------------  --------------  --------------  --------------  --------------  --------------
                                                                                               
Principal           (euro)          (euro)          [GBP]           (euro)          [GBP]           (euro)          [GBP]
amount:             1,000,000,000   37,000,000      27,500,000      34,000,000      20,000,000      52,500,000      22,000,000


Credit              Subordination   Subordination   Subordination   Subordination   Subordination   Subordination   Subordination
enhancement:        of the class B  of the class    of the class    of the class    of the class    of the class    of the class
                    notes, the      M notes, the    M notes, the    C notes, the    C notes, the    D notes and     D notes and
                    class M notes,  class C         class C         class D         class D         the reserve     the reserve
                    the class C     notes, the      notes,of the    notes and       notes and       funds           funds
                    notes, the      class D notes   class D         the reserve     the reserve
                    class D notes   and the         notes, and      funds           funds
                    and the         reserve funds   the reserve
                    reserve funds                   funds


Interest rate:      Three-month     Three-month     Three-month     Three-month     Three-month     Three-month     Three-month
                    EURIBOR +       EURIBOR +       sterling        EURIBOR +       sterling        EURIBOR +       sterling
                    margin          margin          LIBOR + margin  margin          LIBOR + margin  margin          LIBOR + margin

Margin:             0.07% p.a.      0.12% p.a.      0.12% p.a.      0.20% p.a.      0.20% p.a.      0.40% p.a.      0.40% p.a.

Until               October 2010    October 2010    October 2010    October 2010    October 2010    October 2010    October 2010
interest
payment date
falling in:

And                 0.14% p.a.      0.24% p.a.      0.24% p.a.      0.40% p.a.      0.40% p.a.      0.80% p.a.      0.80% p.a.
thereafter:


Scheduled           April 2009 and  N/A             N/A             N/A             N/A             N/A             N/A
redemption          July 2009,
date(s) and         (euro)500,000,000
amounts:            and
                    (euro)500,000,000


Designation         Scheduled       Pass-through    Pass-through    Pass-through    Pass-through    Pass-through    Pass-through
of                  amortisation
corresponding
term advance:

                    See "SUMMARY OF THE ISSUING ENTITY NOTES -- SCHEDULED REDEMPTION NOTES" AND "--THE MASTER INTERCOMPANY LOAN
                    AGREEMENT" FOR A DESCRIPTION OF THE TIMING OF PRINCIPAL PAYMENTS ON THE NOTES AND CASH ACCUMULATION PERIODS
                    RELATING TO BULLET TERM ADVANCES AND SCHEDULED AMORTISATION INSTALMENTS.

Outstanding         (euro)          (euro)          [GBP]           (euro)          [GBP]           (euro)          [GBP]
balance at          1,000,000,000   37,000,000      27,500,000      34,000,000      20,000,000      52,500,000      22,000,000
last payment
date:

Interest            Actual/360      Actual/360      Actual/365      Actual/360      Actual/365      Actual/360      Actual/365
accrual
method:

Interest            For all the series 3 previous notes, quarterly in arrear on the interest payment dates falling in
dates:              January, April, July and October of each year.

First               16 October      16 October      16 October      16 October      16 October      16 October      16 October
interest            2006            2006            2006            2006            2006            2006            2006
payment date:

Final               July 2021       July 2040       July 2040       January 2021    July 2040       July 2040       July 2040
maturity date:

Listing:            UK Listing      UK Listing      UK Listing      UK Listing      UK Listing      UK Listing      UK Listing
                    Authority and   Authority and   Authority and   Authority and   Authority and   Authority and   Authority and
                    London Stock    London Stock    London Stock    London Stock    London Stock    London Stock    London Stock
                    Exchange        Exchange        Exchange        Exchange        Exchange        Exchange        Exchange

 Ratings as at       AAA/Aaa/AAA     AA/Aa3/AA       AA/Aa3/AA       A/A2/A          A/A2/A          BBB/Baa2/BBB    BBB/Baa2/BBB
the date of issue
(S&P/Moody's/
Fitch):

Current             AAA/Aaa/AAA     AA/Aa3/AA       AA/Aa3/AA       A/A2/A          A/A2/A          BBB/Baa2/BBB    BBB/Baa2/BBB
ratings (where
relevant)
(S&P/Moody's/Fitch):


                                      S-66





                                                    CLASS OF PREVIOUS NOTES ISSUED BY HOLMES FINANCING (NO. 10) PLC)
                                           -------------------------------------------------------------------------------
                                           SERIES 4 CLASS A1                       SERIES 4 CLASS A2
                                           --------------------------------------  ---------------------------------------
                                                                             
Principal amount:                          $1,440,000,000                          [GBP]750,000,000


Credit enhancement:                        Subordination of the class B notes,     Subordination of the class B notes,
                                           the class M notes, the class C notes,   the class M notes, the class C notes,
                                           the class D notes and the reserve       the class D notes and the reserve funds
                                           funds


Interest rate:                             Three-month USD - LIBOR + margin        Three-month sterling-LIBOR + margin

Margin:                                    0.08% p.a.                              0.09% p.a.

Until interest payment date falling in:    October 2010                            October 2010

And thereafter:                            0.16% p.a.                              0.18 % p.a.

Scheduled redemption date(s) and amounts:  N/A                                     N/A

Designation of corresponding term          Pass-through                            Pass-through
advance:
                                           See "SUMMARY OF THE ISSUING ENTITY NOTES -- SCHEDULED REDEMPTION NOTES" and "THE MASTER
                                           INTERCOMPANY LOAN AGREEMENT" for a description of the timing of principal payments on
                                           the notes and cash accumulation periods relating to bullet term advances and scheduled
                                           amortisation instalments.

Outstanding balance at last payment date:  $1,440,000,000                          [GBP]750,000,000

Interest accrual method:                   Actual/360                              Actual/365

Interest payment dates:                    For all the series 4  previous  notes,
                                           quarterly in arrear on the interest
                                           payment dates falling in January,
                                           April, July and October of each year.

First interest payment date:               16 October 2006                         16 October 2006

Final maturity date:                       July 2040                               July 2040

Listing:                                   UK Listing  Authority and London Stock  UK Listing  Authority and London Stock
                                           Exchange                                Exchange

Ratings as at the date of issue            AAA/Aaa/AAA                             AAA/Aaa/AAA
(S&P/Moody's/Fitch):

Current ratings (where relevant)           AAA/Aaa/AAA                             AAA/Aaa/AAA
(S&P/Moody's/Fitch):


                                      S-67







                                            CLASS OF PREVIOUS NOTES ISSUED BY HOLMES MASTER ISSUER PLC ISSUE 2006-1
                                                                             NOTES
                                         ----------------------------------------------------------------------------
                                            SERIES 1 CLASS A  SERIES 1 CLASS B   SERIES 1 CLASS C    SERIES 2 CLASS A
                                         -------------------  ----------------  -----------------  ------------------

                                                                                                      
Principal amount:                        $1,500,000,000       $45,000,000       $45,000,000        $1,500,000,000


Credit                                   Subordination        Subordination     Subordination      Subordination
enhancement:                             of the class B       of the class M    of the class D     of the class B
                                         notes, the           notes, the        notes and the      notes, the
                                         class M notes,       class C notes,    reserve funds      class M notes,
                                         the class C          the class D                          the class C
                                         notes, the           notes and the                        notes, the
                                         class D notes        reserve funds                        class D notes
                                         and the                                                   and the
                                         reserve funds                                             reserve funds


Interest rate:                           One-month USD-       Three-month       Three-month        Three-month
                                         LIBOR + margin       USD-LIBOR +       USD-LIBOR +        USD-LIBOR +
                                                              margin            margin             margin

Margin:                                  -0.02% p.a. prior    0.09% p.a.        0.24% p.a.         0.06% p.a.
                                         to the first
                                         transfer date; not
                                         greater than
                                         0.05% p.a.
                                         following the first
                                         transfer date

Until interest payment date falling in:  N/A                  October 2010      October 2010       October 2010

And thereafter:                          N/A                  0.18% p.a.        0.48% p.a.         0.12% p.a.

Scheduled redemption date(s) and         N/A                  N/A               N/A                July 2009 and
amounts:                                                                                           October 2009

Designation of corresponding term        Pass-through         Pass-through      Pass-through       Scheduled
advance:                                                                                           Amortisation

                                         See "SUMMARY OF THE ISSUING ENTITY NOTES -- SCHEDULED REDEMPTION NOTES" AND
                                         "THE MASTER INTERCOMPANY LOAN AGREEMENT" for a description of the timing of
                                         principal payments on the notes and cash accumulation periods relating to
                                         bullet term advances and scheduled amortisation instalments.

Outstanding balance at last              $1,500,000,000       $45,000,000       $45,000,000        $1,500,000,000
payment date:

Interest accrual method:                 Actual/360           Actual/360        Actual/360         Actual/360

Interest payment dates:                  For the series 1 class A previous notes, on the 15th day of each calendar
                                         month in each year up to and including the final maturity date or, following
                                         the earlier of the occurrence of a trigger event or enforcement of the
                                         issuing entity security, quarterly in arrear on the interest payment dates
                                         falling in January, April, July and October, as applicable. For the other
                                         series 1 previous notes and for all of the series 2 previous notes,
                                         quarterly in arrear on the interest payment dates falling in January, April,
                                         July and October of each Interest payment dates: year.

First interest payment date:             15 January 2007      15 January 2007   15 January 2007    15 January 2007

Final maturity date:                     January 2016         July 2040         July 2040          July 2021

Listing:                                 London Stock         London Stock      London Stock       London Stock
                                         Exchange's Gilt      Exchange's Gilt   Exchange's Gilt    Exchange's Gilt
                                         Edged and Fixed      Edged and Fixed   Edged and Fixed    Edged and Fixed
                                         Interest Market      Interest Market   Interest Market    Interest Market

Ratings as at the date of issue          F1+/P-1/A-1+
(S&P/Moody's/Fitch):                     AAA/Aaa/AAA          AA/Aa3/AA         BBB/Baa2/BBB       AAA/Aaa/AAA

Current ratings (where relevant)         F1+/P-1/A-1+
(S&P/Moody's/Fitch):                     AAA/Aaa/AAA          AA/Aa3/AA         BBB/Baa2/BBB       AAA/Aaa/AAA



                                          CLASS OF PREVIOUS NOTES ISSUED BY
                                            HOLMES MASTER ISSUER PLC ISSUE
                                                     2006-1 NOTES
                                         -----------------------------------
                                         SERIES 2 CLASS B   SERIES 2 CLASS M
                                         ----------------  -----------------

                                                                   
Principal amount:                        $35,000,000          $30,000,000


Credit enhancement:                      Subordination        Subordination
                                         of the class M       of the class M
                                         notes, the           notes, the
                                         class C notes,       class C notes,
                                         the class D          the class D
                                         notes and the        notes and the
                                         reserve funds        reserve funds


Interest rate:                           Three-month          Three-month
                                         USD-LIBOR +          USD-LIBOR +
Interest rate:                           margin               margin

Margin:                                  0.12% p.a.           0.19% p.a.

Until interest payment date falling in:  October 2010         October 2010

And thereafter:                          0.24% p.a.           0.38% p.a.

Scheduled redemption date(s) and         N/A                  N/A
amounts:

Designation of corresponding term        Pass-through         Pass-through
advance:

                                         See "SUMMARY OF THE ISSUING ENTITY
                                         NOTES -- SCHEDULED REDEMPTION NOTES"
                                         AND "THE MASTER INTERCOMPANY LOAN
                                         AGREEMENT" FOR A DESCRIPTION OF THE
                                         TIMING OF PRINCIPAL PAYMENTS ON THE
                                         NOTES AND CASH ACCUMULATION PERIODS
                                         RELATING TO BULLET TERM ADVANCES AND
                                         SCHEDULED AMORTISATION INSTALMENTS.

Outstanding balance at last              $35,000,000          $30,000,000
payment date:

Interest accrual method:                 Actual/360           Actual/360

Interest payment dates:                  For the series 1 class A previous
                                         notes, on the 15th day of each calendar
                                         month in each year up to and including
                                         the final maturity date or, following
                                         the earlier of the occurrence of a
                                         trigger event or enforcement of the
                                         issuing entity security, quarterly in
                                         arrear on the interest payment dates
                                         falling in January, April, July and
                                         October, as applicable. For the other
                                         series 1 previous notes and for all of
                                         the series 2 previous notes, quarterly
                                         in arrear on the interest payment dates
                                         falling in January, April, July and
                                         October of each Interest payment dates:
                                         year.

First interest payment date:             15 January 2007      15 January 2007

Final maturity date:                     July 2040            July 2040

Listing:                                 London Stock         London Stock
                                         Exchange's Gilt      Exchange's Gilt
                                         Edged and Fixed      Edged and Fixed
                                         Interest Market      Interest Market

Ratings as at the date of issue          AA/Aa3/AA            A/A2/A
(S&P/Moody's/Fitch):

Current ratings (where relevant)         AA/Aa3/AA            A/A2/A
(S&P/Moody's/Fitch):




                                     S-68





                                     CLASS OF PREVIOUS NOTES ISSUED BY HOLMES MASTER ISSUER PLC ISSUE 2006-1 NOTES
                                  -----------------------------------------------------------------------------------
                                  SERIES 2           SERIES 3              SERIES 3              SERIES 3
                                  CLASS C            CLASS A1              CLASS A2              CLASS A3
                                  -----------------  --------------------  --------------------  --------------------

                                                                                     
Principal amount:                 $40,000,000        $900,000,000          [e]670,000,000        [GBP]700,000,000


Credit                            Subordination      Subordination         Subordination         Subordination
enhancement:                      of the class       of the class          of the class          of the class
                                  D notes and        B notes, the          B notes, the          B notes, the
                                  the reserve        class M               class M               class M
                                  funds              notes, the            notes, the            notes, the
                                                     class C               class C               class C
                                                     notes, the            notes, the            notes, the
                                                     class D notes         class D               class D
                                                     and the               notes and             notes and
                                                     reserve funds         the reserve           the reserve
                                                                           funds                 funds


Interest rate:                    Three-month USD-   Three-month USD-      Three-month           Three-month sterling
                                  LIBOR + margin     LIBOR + margin        EURIBOR + margin      LIBOR + margin

Margin:                           0.39% p.a.         0.08% p.a.            0.10% p.a.            0.10% p.a.

Until interest payment date       October 2010       October 2010          October 2010          October 2010
falling in:

And thereafter:                   0.78% p.a.         0.16% p.a.            0.20% p.a.            0.20% p.a.

Scheduled redemption date(s) and
amounts:                          N/A                N/A                   N/A                   N/A

Designation of corresponding
term advance:                     Pass-through       Pass-through          Pass-through          Pass-through

                                  See "SUMMARY OF THE ISSUING ENTITY NOTES - SCHEDULED REDEMPTION NOTES" AND
                                  "THE MASTER INTERCOMPANY LOAN AGREEMENT" for a description of the timing of
                                  principal payments on the notes and cash accumulation periods relating to
                                  bullet term advances and scheduled amortisation instalments.

Outstanding balance at last       $40,000,000        $900,000,000          [e]670,000,000        [GBP]700,000,000
payment date:

Interest accrual method:          Actual/360         Actual/360            Actual/360            Actual/365

Interest payment dates:           For all the series 2 and series 3 previous notes, quarterly in arrear on the
                                  interest payment dates falling in January, April, July and October of each
                                  year.

First interest payment date:      15 January 2007    15 January 2007       15 January 2007       15 January 2007

Final maturity date:              July 2040          July 2040             July 2040             July 2040

Listing:                          London Stock       London Stock          London Stock          London Stock
                                  Exchange's Gilt    Exchange's Gilt       Exchange's Gilt       Exchange's Gilt
                                  Edged and Fixed    Edged and Fixed       Edged and Fixed       Edged and Fixed
                                  Interest Market    Interest Market       Interest Market       Interest Market

Ratings as at the date of issue   BBB/Baa2/BBB       AAA/Aaa/AAA           AAA/Aaa/AAA           AAA/Aaa/AAA
(S&P/Moody's/Fitch):

Current ratings (where relevant)  BBB/Baa2/BBB       AAA/Aaa/AAA           AAA/Aaa/AAA           AAA/Aaa/AAA
(S&P/Moody's/Fitch):



                                  CLASS OF PREVIOUS NOTES ISSUED BY HOLMES MASTER ISSUER PLC ISSUE
                                                            2006-1 NOTES
                                  ----------------------------------------------------------------
                                  SERIES 3              SERIES 3              SERIES 3
                                  CLASS B2              CLASS B3              CLASS M2
                                  --------------------  --------------------  --------------------

                                                                     
Principal amount:                 [e]37,500,000         [GBP]20,000,000       [e]35,500,000


Credit                            Subordination         Subordination         Subordination
enhancement:                      of the class          of the class          of the class
                                  M notes, the          M notes, the          M notes, the
                                  class C               class C               class C
                                  notes, the            notes, the            notes, the
                                  class D notes         class D               class D notes
                                  and the               notes and             and the
                                  reserve funds         the reserve           reserve funds
                                                        funds


Interest rate:                    Three-month           Three-month sterling  Three-month
                                  EURIBOR + margin      LIBOR + margin        EURIBOR + margin

Margin:                           0.15% p.a.            0.15% p.a.            0.22% p.a.

Until interest payment date       October 2010          October 2010          October 2010
falling in:

And thereafter:                   0.30% p.a.            0.30% p.a.            0.44% p.a.

Scheduled redemption date(s) and  N/A                   N/A                   N/A
amounts:

Designation of corresponding      Pass-through          Pass-through          Pass-through
term advance:

                                  See "SUMMARY OF THE ISSUING ENTITY NOTES - SCHEDULED
                                  REDEMPTION NOTES" AND "THE MASTER INTERCOMPANY LOAN
                                  AGREEMENT" FOR A DESCRIPTION OF THE TIMING OF
                                  PRINCIPAL PAYMENTS ON THE NOTES AND CASH ACCUMULATION
                                  PERIODS RELATING TO BULLET TERM ADVANCES AND SCHEDULED
                                  AMORTISATION INSTALMENTS.

Outstanding balance at last       [e]37,500,000       [GBP]20,000,000         [e]35,500,000
payment date:

Interest accrual method:          Actual/360            Actual/365            Actual/360

Interest payment dates:           For all the series 2 and series 3 previous notes,
                                  quarterly in arrear on the interest payment dates
                                  falling in January, April, July and October of each
                                  year.

First interest payment date:      15 January 2007       15 January 2007       15 January 2007

Final maturity date:              July 2040             July 2040             July 2040

Listing:                          London Stock          London Stock          London Stock
                                  Exchange's Gilt       Exchange's Gilt       Exchange's Gilt
                                  Edged and Fixed       Edged and Fixed       Edged and Fixed
                                  Interest Market       Interest Market       Interest Market

Ratings as at the date of issue   AA/Aa3/AA             AA/Aa3/AA             A/A2/A
(S&P/Moody's/Fitch):

Current ratings (where relevant)  AA/Aa3/AA             AA/Aa3/AA             A/A2/A
(S&P/Moody's/Fitch):




                                      S-69





                                             CLASS OF PREVIOUS NOTES ISSUED BY HOLMES MASTER ISSUER PLC ISSUE
                                                                       2006-1 NOTES
                                           -------------------------------------------------------------------
                                           SERIES 3                 SERIES 3              SERIES 3
                                           CLASS M3                 CLASS C2              CLASS C3
                                           ---------------------    -------------------   --------------------

                                                                                                  
Principal amount:                          [GBP]12,000,000          [e]61,500,000         [GBP]12,500,000


Credit enhancement:                        Subordination of the     Subordination of the  Subordination of the class
                                           class C notes, the       class D notes and     D notes and the reserve
                                           class D notes and the    the reserve funds     funds
                                           reserve funds


Interest rate:                             Three-month sterling     Three-month EURIBOR   Three-month sterling
                                           LIBOR + margin           + margin              LIBOR + margin

Margin:                                    0.22% p.a.               0.42% p.a.            0.42% p.a.

Until interest payment date                October 2010             October 2010          October 2010
falling in:

And thereafter:                            0.44% p.a.               0.84% p.a.            0.84% p.a.

Scheduled redemption date(s) and amounts:  N/A                      N/A                   N/A

Designation of corresponding               Pass-through             Pass-through          Pass-through
term advance:

                                           See "SUMMARY OF THE ISSUING ENTITY NOTES -- SCHEDULED REDEMPTION
                                           NOTES" AND "THE MASTER INTERCOMPANY LOAN AGREEMENT" for a description
                                           of the timing of principal payments on the notes and cash
                                           accumulation periods relating to bullet term advances and scheduled
                                           amortisation instalments.

Outstanding balance at last payment date:  [GBP]12,000,000          [e]61,500,000         [GBP]12,500,000

Interest accrual method:                   Actual/365               Actual/360            Actual/365

Interest payment dates:                    For all the series 3 previous notes, quarterly in arrear on the
                                           interest payment dates falling in January, April, July and October of
                                           each year.

First interest payment date:               15 January 2007          15 January 2007       15 January 2007

Final maturity date:                       July 2040                July 2040             July 2040

Listing:                                   London Stock             London Stock          London Stock
                                           Exchange's Gilt Edged    Exchange's Gilt Edged Exchange's Gilt Edged
                                           and Fixed Interest       and Fixed Interest    and Fixed Interest
                                           Market                   Market                Market

Ratings as at the date of issue            A/A2/A                   BBB/Baa2/BBB          BBB/Baa2/BBB
(S&P/Moody's/Fitch):

Current ratings (where relevant)           A/A2/A                   BBB/Baa2/BBB          BBB/Baa2/BBB
(S&P/Moody's/Fitch):






                                      S-70




     Each of the issuing entity's and the previous issuing entities'
obligations to pay principal and interest on its previous notes are funded
primarily from the payments of principal and interest received by it from
Funding under the relevant previous intercompany loan. Each of the issuing
entity's and the previous issuing entities' primary asset is the relevant
previous intercompany loan. None of the issuing entity and the previous issuing
entities nor the previous noteholders have any direct interest in the trust
property, although the issuing entity and the previous issuing entities share
the security interest under the Funding deed of charge in Funding's share of
the trust property.

     Each of the previous intercompany loans is split into separate previous
term advances to match the underlying series and classes (or sub-classes) of
previous notes (for this purpose, the series 3 class A1 previous notes, the
series 3 class A2 previous notes and/or the series 3 class A3 previous notes
issued by each of Holmes Financing (No. 1) PLC, Holmes Financing (No. 4) PLC,
Holmes Financing (No. 5) PLC, Holmes Financing (No. 9) PLC, Holmes Financing
(No.10) PLC and the issuing entity are treated as one class of series 3
previous notes; the series 4 class A1 previous notes and the series 4 class A2
previous notes issued by Holmes Financing (No. 6) PLC, Holmes Financing (No. 7)
PLC, Holmes Financing (No. 8) PLC and Holmes Financing (No. 10) PLC are treated
as one class of series 4 previous notes of Holmes Financing (No. 6) PLC, Holmes
Financing (No. 7) PLC, Holmes Financing (No. 8) PLC and Holmes Financing (No.
10) PLC respectively): the previous AAA term advances, matching the issue of
the class A previous notes of each series; the previous AA term advances,
matching the issue of the class B previous notes of each series; the previous A
term advances, matching the issue of the class M previous notes of each series
and the previous BBB term advances, matching the issue of the class C previous
notes of each series and the previous BB term advances, matching the issue of
the class D previous notes of each series. Together these advances are referred
to in this prospectus supplement as the previous term advances.

     The previous AAA term advances reflect the rating assigned to the class A
previous notes by the rating agencies (being, in the case of the series 1 class
A previous notes issued by Holmes Financing (No. 6) PLC, Holmes Financing (No.
7) PLC, Holmes Financing (No. 8) PLC, Holmes Financing (No. 9) PLC, Holmes
Financing (No. 10) PLC and the issuing entity, A- 1+ by Standard & Poor's, P-1
by Moody's and F1+ by Fitch and, in the case of all other class A previous
notes, AAA by Standard & Poor's, Aaa by Moody's and AAA by Fitch). The previous
AA term advances reflect the rating assigned to the class B previous notes by
the rating agencies (being AA by Standard & Poor's, Aa3 by Moody's and AA by
Fitch), the previous A term advances reflect the rating assigned to the class M
previous notes by the rating agencies (being A by Standard & Poor's, A2 by
Moody's and A by Fitch), the previous BBB term advances reflect the rating
assigned to the class C previous notes by the rating agencies (being BBB by
Standard & Poor's, Baa2 by Moody's and BBB by Fitch) and the previous BB term
advances reflected the rating assigned to the class D previous notes by the
rating agencies (being BB by Standard's and Poor's, Ba2 by Moody's and BB by
Fitch).

     Funding used the proceeds of the previous intercompany loan from Holmes
Financing (No. 1) PLC to pay the seller for loans and their related security
assigned to the mortgages trustee which comprised its original share of the
trust property. Funding used the proceeds of the previous intercompany loans
from Holmes Financing (No. 2) PLC, Holmes Financing (No. 4) PLC, Holmes
Financing (No. 7) PLC, Holmes Financing (No. 9) PLC, Holmes Financing
(No.10) PLC and the issuing entity to pay the seller for an increase in
Funding's share of the trust property (resulting in a corresponding decrease in
the seller's share of the trust property). Funding used the proceeds of the
previous intercompany loans from Holmes Financing (No. 3) PLC, Holmes Financing
(No. 5) PLC, Holmes Financing (No. 6) PLC and Holmes Financing (No. 8) PLC to
pay the seller for loans and their related security assigned to the mortgages
trustee which constituted an addition to Funding's existing share of the trust
property.

     For the purposes of the principles described in rules 1 to 6 in the
accompanying prospectus under "CASHFLOWS-DISTRIBUTION OF FUNDING AVAILABLE
PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY OR THE
OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING ENTITY
SECURITY-RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS AND
FUNDING PRINCIPAL RECEIPTS", except where specified in a prospectus supplement
or final terms, an amount will become due and payable on an interest payment
date in respect of any pass-through term advance in an amount equal to the
principal balance of such pass-through term advance if on or immediately
preceding an interest payment date any term advances advanced by the same
issuing entity and which are repayable prior to such pass-through term advance
have been repaid in full except that:

     *   in the case of  the  series  2  AAA  term  advances under the previous
         intercompany loan made by Holmes Financing (No.  10) PLC, amounts will
         become due and payable on the interest payment dates  falling in April
         2008 and July 2008;

                                      S-71




     *   in  the  case  of  the  series 3 AAA term advances under the  previous
         intercompany loan made by  Holmes Financing (No. 10) PLC, amounts will
         become due and payable on the  interest payment dates falling in April
         2009 and July 2009;

     *   in  the  case of the series 4 AAA  term  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, amounts will
         become due and payable on the interest payment date falling in October
         2010;

     *   in the case of  the  series  4  AAA  term  advance  under the previous
         intercompany loan made by Holmes Financing (No. 9) PLC,  amounts  will
         become  due  and  payable on the interest payment date falling in July
         2010;

     *   in the case of the  series  3A1  AAA  term advances under the previous
         intercompany loan made by Holmes Financing  (No.  9) PLC, amounts will
         become  due  and  payable  on  the interest payment dates  falling  in
         January 2010 and April 2010;

     *   in the case of the series 3A2 AAA  term  advances  under  the previous
         intercompany  loan made by Holmes Financing (No. 9) PLC, amounts  will
         become due and  payable  on  the  interest  payment  dates  falling in
         January 2010 and April 2010;

     *   in  the  case  of  the  series  3  term  AA advance under the previous
         intercompany loan made by Holmes Financing  (No.  8) PLC, amounts will
         become  due  and payable on the interest payment date  falling  on  or
         after each scheduled  repayment date on which the applicable scheduled
         repayment in respect of  the  series 3 term AAA advance made under the
         previous intercompany loan made  by  Holmes  Financing  (No. 8) PLC is
         paid in full up to the applicable series 3 AA term advances  repayment
         amount  and,  in  the case of the series 3 term BBB advance under  the
         previous intercompany  loan  made  by  Holmes  Financing  (No. 8) PLC,
         amounts  will  become  due  and  payable on the interest payment  date
         falling  on  or  after each scheduled  repayment  date  on  which  the
         applicable scheduled  repayment  in  respect  of the series 3 term AAA
         advance  made  under  the previous intercompany loan  made  by  Holmes
         Financing (No. 8) PLC is  paid  in  full up to the applicable series 3
         BBB term advances repayment amount, provided that the series 3 term AA
         advance under the previous intercompany  loan made by Holmes Financing
         (No.  8)  PLC  has been paid up to the applicable  series  3  AA  term
         advances repayment amount;

     *   in the case of the  series  4  AAA  term  advances  under the previous
         intercompany loan made by Holmes Financing (No. 8) PLC,  amounts  will
         become due and payable on the interest payment date falling in January
         2009;

     *   in the case of the series 4 term AAA advance and the series 5 term AAA
         advance  under the previous intercompany loan made by Holmes Financing
         (No. 6) PLC,  amounts  will  become  due  and  payable on the interest
         payment dates falling in October 2007 and April 2008 respectively;

     *   in  the  case  of  the  series 4 term AAA advance under  the  previous
         intercompany loan made by  Holmes  Financing (No. 2) PLC, amounts will
         become due and payable on the interest payment date falling in October
         2007; and

     *   in  the  case  of the series 4 term AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 1) PLC, amounts will
         become due and payable on  the  interest  payment date falling in July
         2010,

         in  each  case  ignoring for these purposes any  provisions  deferring
         payment if Funding  has  insufficient funds to pay such amount on such
         interest payment date.

     It is expected that the earliest dates on which the previous term advances
will fall due and payable are those set out below:

     *   in  respect of the series 3  AAA  term  advances  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 1) PLC, the interest
         payment date falling in July 2007;

     *   in  respect  of the series  3  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 1) PLC, the interest
         payment date falling in July 2007;

     *   in  respect  of the series 3  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 1) PLC, the interest
         payment date falling in July 2007;

     *   in  respect  of the series 4  term  AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 1) PLC, the interest
         payment date falling in July 2010;

                                      S-72




     *   in  respect  of  the series 4  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 1) PLC, the interest
         payment date falling in July 2010;

     *   in  respect  of the series 4  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 1) PLC, the interest
         payment date falling in July 2010;

     *   in  respect  of the series 4  term  AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 2) PLC, the interest
         payment date falling in October 2007;

     *   in  respect  of  the series 4  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 2) PLC, the interest
         payment date falling in October 2007;

     *   in  respect  of the series 4  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 2) PLC, the interest
         payment date falling in October 2007;

     *   in  respect of the series 3  AAA  term  advances  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 6) PLC, the interest
         payment date falling in April 2007;

     *   in  respect  of the series  3  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in April 2007;

     *   in  respect  of the series 3  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in April 2007;

     *   in  respect of the series 4  AAA  term  advances  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 6) PLC, the interest
         payment date falling in October 2007;

     *   in  respect  of the series  4  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in October 2007;

     *   in  respect  of the series 4  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in October 2007;

     *   in  respect  of the series 5  term  AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in April 2008;

     *   in  respect  of  the series 5  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in April 2008;

     *   in  respect  of the series 5  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 6) PLC, the interest
         payment date falling in April 2008;

     *   in  respect  of the series 3  term  AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 7) PLC, the interest
         payment dates falling in April 2007;

     *   in  respect  of  the series 3  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 7) PLC, the interest
         payment date falling in April 2007;

     *   in  respect  of  the  series 3  term  A  advance  under  the  previous
         intercompany loan made  by  Holmes Financing (No. 7) PLC, the interest
         payment date falling in April 2007;


     *   in  respect  of the series 4 AAA  term  advances  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 7) PLC, the interest
         payment date falling in April 2008;


     *   in  respect  of  the series 4  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 7) PLC, the interest
         payment date falling in April 2008;


     *   in  respect  of  the  series 4  term  A  advance  under  the  previous
         intercompany loan made  by  Holmes Financing (No. 7) PLC, the interest
         payment date falling in April 2008;



                                      S-73




     *   in  respect  of the series 3  term  AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 8) PLC, the interest
         payment dates falling in April 2008, July 2008 and October 2008;

     *   in  respect  of  the series 3  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 8) PLC, the interest
         payment dates falling in April 2008, July 2008 and October 2008;

     *   in  respect of the series 3  BBB  term  advances  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 8) PLC, the interest
         payment dates falling in April 2008, July 2008 and October 2008;

     *   in  respect of the series  4  term  AAA  advance  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 8) PLC, the interest
         payment date falling in January 2009;

     *   in  respect  of the series  4  term  AA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 8) PLC, the interest
         payment date falling in January 2009;


     *   in  respect  of the series 4  term  BBB  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 8) PLC, the interest
         payment date falling in January 2009;


     *   in  respect  of the series 2  term  AAA  advance  under  the  previous
         intercompany loan  made  by Holmes Financing (No. 9) PLC, the interest
         payment date falling in October 2008;

     *   in respect of the series 3A1  term  AAA  advance  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 9) PLC, the interest
         payment dates falling in January 2010 and April 2010;

     *   in respect of the series  3A2  term  AAA  advance  under  the previous
         intercompany  loan made by Holmes Financing (No. 9) PLC, the  interest
         payment dates falling in January 2010 and April 2010;

     *   in respect of the  series  4  term  AAA  advance  under  the  previous
         intercompany  loan  made by Holmes Financing (No. 9) PLC, the interest
         payment date falling in July 2010;

     *   in  respect of the series  1  term  AAA  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the series 1
         class A interest payment date falling in July 2007;

     *   in  respect of the  series  1  term  AA  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2007;

     *   in respect of the  series  1  term  BBB  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2007;

     *   in respect of the  series  2  term  AAA  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment dates falling in April 2008 and July 2008;

     *   in  respect of the  series  2  term  AA  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2008;

     *   in respect of the  series  2  term  BBB  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2008;

     *   in respect of the  series  3  term  AAA  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment dates falling in April 2009 and July 2009;

     *   in  respect of the  series  3  term  AA  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2009;

     *   in  respect  of the  series  3  term  A  advance  under  the  previous
         intercompany loan  made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2009;

     *   in  respect of the series  3  term  BBB  advance  under  the  previous
         intercompany  loan made by Holmes Financing (No. 10) PLC, the interest
         payment date falling in July 2009;

     *   in respect of the  series  4A1  term  AAA  advance  under the previous
         intercompany loan made by Holmes Financing (No. 10) PLC,  the interest
         payment date falling in October 2010;

                                      S-74




     *   in  respect  of  the  series  4A2  term AAA advance under the previous
         intercompany loan made by Holmes Financing  (No. 10) PLC, the interest
         payment date falling in October 2010;


     *   in respect of the series 1 term AAA advance under the previous
         intercompany loan made by Holmes Master Issuer PLC for the Issue
         2006-1 Notes, the interest payment date falling in October 2007;


     *   in respect of the series 1 term AA advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 1 term advances of a
         higher rating have been repaid in full;

     *   in respect of the series 1 term BBB advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 1 term advances of a
         higher rating have been repaid in full;


     *   in respect of the series 2 term AAA advance under the previous
         intercompany loan made by Holmes Master Issuer PLC for the Issue
         2006-1 Notes, the interest payment dates falling in July 2009 and
         October 2009;


     *   in respect of the series 2 term AA advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 2 term advances of a
         higher rating have been repaid in full;

     *   in respect of the series 2 term A advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 2 term advances of a
         higher rating have been repaid in full;

     *   in respect of the series 2 term BBB advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 2 term advances of a
         higher rating have been repaid in full;

     *   in respect of the series 3 term AAA advance under the previous
         intercompany loan made by Holmes Master Issuer PLC for the Issue
         2006-1 Notes, the interest payment date falling in October 2010;

     *   in respect of the series 3 term AA advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 3 term advances of a
         higher rating have been repaid in full;

     *   in respect of the series 3 term A advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 3 term advances of a
         higher rating have been repaid in full;

     *   in respect of the series 3 term BBB advance under the previous
         intercompany loan made by Holmes Master Issuer PLC, the interest
         payment date on which all the 2006-1 series 3 term advances of a
         higher rating have been repaid in full; and







                                      S-75




                                    ANNEX E

                               STATIC POOL DATA

      This  annex  sets  out,  to  the  extent  material, certain  static  pool
information with respect to the loans in the mortgages trust.

      Static  pool information on prepayments has  not  been  included  because
changes  in  prepayment  and  payment  rates  historically  have  not  affected
repayment of the  issuing  entity  notes,  and  are  not  anticipated to have a
significant effect on future payments on the issuing entity  notes for a number
of  reasons.  The  mechanics  of  the mortgages trust require an extended  cash
accumulation period when prepayment rates fall below certain minima required by
the rating agencies, serving to limit  the  extent  to  which  slow prepayments
would  cause  the  average  lives  of  the  issuing  entity  notes  to  extend.
Conversely, rapid prepayments should not cause the average lives of the issuing
entity  notes  to  shorten so long as the seller maintains the minimum required
mortgages trust size.  Furthermore,  only a limited amount of note principal in
relation to the very large mortgages trust size is actually due to be repaid on
any particular interest payment date.

      One of the characteristics of the  mortgages  trust is that the seller is
able  to  sell  more  loans  to  the mortgages trustee over  time,  whether  in
connection with an issuance of issuing entity notes or in order to maintain the
minimum seller share. To aid in understanding  changes  to  the mortgages trust
over time, the following table sets out information relating  to  each  sale of
loans  by  the  seller  to  the mortgages trustee pursuant to the mortgage sale
agreement.





DATE                     BALANCE OF LOANS      NUMBER OF LOANS    IN CONNECTION WITH PREVIOUS
                      SUBSTITUTED OR SOLD  SUBSTITUTED OR SOLD                       ISSUE BY
- -------------------   -------------------  -------------------   ----------------------------
                                                                                 
26 July 2000           [GBP]6,399,214,137              115,191   Holmes Financing (No. 1) PLC
29 November 2000                   [GBP]0                    0   Holmes Financing (No. 2) PLC
23 May 2001            [GBP]5,675,174,662               90,088   Holmes Financing (No. 3) PLC
5 July 2001                        [GBP]0                    0   Holmes Financing (No. 4) PLC
8 November 2001        [GBP]6,316,801,008               88,154   Holmes Financing (No. 5) PLC
7 November 2002        [GBP]7,721,958,214              100,534   Holmes Financing (No. 6) PLC
26 March 2003                      [GBP]0                    0   Holmes Financing (No. 7) PLC
1 April 2004           [GBP]6,903,977,960               80,529   Holmes Financing (No. 8) PLC
8 December 2005                    [GBP]0                    0   Holmes Financing (No. 9) PLC
8 August 2006                      [GBP]0                    0   Holmes Financing (No. 10) PLC
28 November 2006                   [GBP]0                    0   Holmes Master Issuer PLC



      The sale of new loans by  the  seller to the mortgages trustee is subject
to conditions, including ones required  by  the  rating  agencies,  designed to
maintain  certain  credit-related  and  other  characteristics of the mortgages
trust. These include limits on loans in arrears  in  the mortgages trust at the
time of sale, limits on the aggregate balance of loans  sold, limits on changes
in  the weighted average repossession frequency and the weighted  average  loss
severity, minimum yield for the loans in the mortgages trust after the sale and
maximum  loan-to-value  ratio  for  the  loans in the mortgages trust after the
sale. See a description of these conditions  in  "ASSIGNMENT  OF  THE LOANS AND
THEIR RELATED SECURITY" in the accompanying prospectus.

PORTFOLIO ARREARS BY YEAR OF ORIGINATION

      The   following  tables  show,  for  each  of  the  last  five  years  of
origination,  the  distribution  of  loans in the mortgages trust originated in
that year by delinquency category as at  each  year-end  starting  in 2003. The
tables  include  loans  that  are  secured  by mortgaged properties subject  to
foreclosure proceedings and in possession.


      Static pool information is not deemed part of this prospectus supplement
to the extent that the static pool information relates to loans originated by
Abbey before January 1, 2006. No loans in the mortgages trust were originated
after [__].




                                      S-76




                                                        LOANS ORIGINATED IN 2001
                                                       AS AT EACH SPECIFIED DATE



                                             31 DECEMBER 2003                            31 DECEMBER 2004
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE   NUMBER  BALANCE  NUMBER           BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month           76,213  5,512,368,773.51   97.42%   97.54%  56,681  4,089,499,203.03   96.50%   96.49%
1 - <2 months       1,222     83,859,646.01    1.56%    1.48%   1,089     79,724,693.10    1.85%    1.88%
2 - <3 months         369     25,070,108.34    0.47%    0.44%     447     31,658,127.58    0.76%    0.75%
3 - <4 months         165     11,440,285.67    0.21%    0.20%     224     16,186,855.48    0.38%    0.38%
4 - <5 months          94      7,125,236.52    0.12%    0.13%     125      8,743,561.98    0.21%    0.21%
5 - <6 months          55      3,899,404.64    0.07%    0.07%      50      3,611,631.33    0.09%    0.09%
6 - <12 months        109      7,710,828.44    0.14%    0.14%     120      8,718,632.75    0.20%    0.21%
12+ months              4        178,252.61    0.01%    0.00%       3        239,769.18    0.01%    0.01%
                   ------  ----------------  ------   ------   ------  ----------------  ------   ------
TOTAL              78,231  5,651,452,535.74  100.00%  100.00%  58,739  4,238,382,474.39  100.00%  100.00%
                   ======  ================  ======   ======   ======  ================  ======   ======



                                                        LOANS ORIGINATED IN 2001
                                                       AS AT EACH SPECIFIED DATE

<CAPTIon>

                                             31 DECEMBER 2005                            31 DECEMBER 2006
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE   NUMBER  BALANCE  NUMBER           BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                               
<1 month           44,745  3,133,454,781.33   95.87%   95.70%  30,294  2,120,079,455.87   96.68%    96.49%
1 - <2 months       1,170     85,662,605.90    2.51%    2.62%     514     36,199,841.59    1.64%     1.65%
2 - <3 months         307     21,730,234.54    0.66%    0.66%     197     14,227,031.80    0.63%     0.65%
3 - <4 months         158     11,748,091.15    0.34%    0.36%     106      8,754,343.81    0.34%     0.40%
4 - <5 months          97      6,671,144.79    0.21%    0.20%      72      5,459,807.25    0.23%     0.25%
5 - <6 months          64      5,080,987.13    0.14%    0.16%      46      4,131,865.40    0.15%     0.19%
6 - <12 months        108      7,998,770.00    0.23%    0.24%      83      6,659,922.37    0.26%      0.30
12+ months             23      1,892,794.05    0.05%    0.06%      23      1,592,205.46    0.07%      0.07
                   ------  ----------------   ------   ------  ------  ----------------    ------   ------
TOTAL              46,672  3,274,233,408.89  100.00%  100.00%  31,335  2,197,104,473.55  100.00%   100.00%
                   ======  ================   ======   ======  ======  ================  =======    ======



                                                        LOANS ORIGINATED IN 2002
                                                       AS AT EACH SPECIFIED DATE



                                             31 DECEMBER 2003                            31 DECEMBER 2004
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE   NUMBER  BALANCE   NUMBER          BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month           95,413  7,471,448,826.70   98.98%   99.00%  81,425  6,201,216,713.87   97.91%   97.76%
1 - <2 months         632     48,133,683.48    0.66%    0.64%   1,007     81,446,481.26    1.21%    1.28%
2 - <3 months         182     13,801,134.12    0.19%    0.18%     353     30,470,170.15    0.42%    0.48%
3 - <4 months          69      5,320,561.16    0.07%    0.07%     154     12,147,353.46    0.18%    0.19%
4 - <5 months          41      3,302,298.69    0.04%    0.04%      84      6,526,065.09    0.10%    0.10%
5 - <6 months          27      2,090,332.73    0.03%    0.03%      47      4,012,861.64    0.06%    0.06%
6 - <12 months         31      2,552,949.50    0.03%    0.03%      90      7,079,235.10    0.11%    0.11%
12+ months              3        199,447.73    0.00%    0.00%       5        317,397.58    0.01%    0.01%
                   ------  ----------------  ------   ------   ------  ----------------  ------   ------
TOTAL              96,398  7,546,849,234.11  100.00%  100.00%  83,165  6,343,216,278.15  100.00%  100.00%
                   ======  ================  ======   ======   ======  ================  ======   ======


                                                        LOANS ORIGINATED IN 2002
                                                       AS AT EACH SPECIFIED DATE



                                         31 DECEMBER 2005                       31 DECEMBER 2006
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE   NUMBER  BALANCE   NUMBER          BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                              
<1 month           60,690  4,534,054,148.90   97.70%    97.40  43,373  3,212,951,645.81   97.73%   97.43%
1 - <2 months         720     57,710,963.59    1.16%    1.24%     484     40,932,489.74    1.09%    1.24%
2 - <3 months         317     27,639,843.92    0.51%    0.59%     222     18,268,892.54    0.50%    0.55%
3 - <4 months         141     11,987,835.60    0.23%    0.26%     117      9,411,626.57    0.26%    0.29%
4 - <5 months          72      6,876,254.82    0.12%    0.15%      61      5,627,306.58    0.14%    0.17%
5 - <6 months          64      6,136,813.80    0.10%    0.13%      27      2,325,441.07    0.06%    0.07%
6 - <12 months         95      8,828,223.83    0.15%    0.19%      70      5,939,544.60    0.16%    0.18%
12+ months             19      1,770,446.88    0.03%    0.04%      26      2,377,157.92    0.06%    0.07%
                   ------  ----------------  ------   ------   ------  ----------------  ------   ------
TOTAL              62,118  4,654,984,531.34  100.00%  100.00%  44,380  3,297,834,104.83  100.00%   100.00%
                   ======  ================  ======   ======   ======  ================  ======   ======


                                      S-77




                                                        LOANS ORIGINATED IN 2003
                                                       AS AT EACH SPECIFIED DATE




                                             31 DECEMBER 2003                            31 DECEMBER 2004
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL    % BY      % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE  NUMBER   BALANCE  NUMBER           BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month            1,033     95,783,983.18    99.71%  99.57%  96,873  8,869,159,460.97   98.57%   98.52%
1 - <2 months           3        410,367.48     0.29%   0.43%     981     92,702,569.91    1.00%    1.03%
2 - <3 months                                  0.00%    0.00%     235     21,824,046.81    0.24%    0.24%
3 - <4 months                                  0.00%    0.00%      95      8,740,005.59    0.10%    0.10%
4 - <5 months                                  0.00%    0.00%      43      4,500,393.49    0.04%    0.05%
5 - <6 months                                  0.00%    0.00%      23      2,347,958.56    0.02%    0.03%
6 - <12 months                                 0.00%    0.00%      24      2,926,961.06    0.02%    0.03%
12+ months                                     0.00%    0.00%       1        126,830.87    0.00%    0.00%
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
TOTAL               1,036     96,194,350.66  100.00%  100.00%   98,275 9,002,328,227.26  100.00%  100.00%
                   ======  ================  ======   ======   ======  ================  ======   ======


                                                        LOANS ORIGINATED IN 2003
                                                       AS AT EACH SPECIFIED DATE




                                             31 DECEMBER 2005                            31 DECEMBER 2006
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL    % BY      % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE  NUMBER   BALANCE  NUMBER           BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month           67,437  5,701,583,594.29   97.39%   97      50,330  4,241,572,056.10   97.29%    97.04%
1 - <2 months         977     89,581,391.05    1.41%    1.53%     661     58,691,922.00    1.28%     1.34%
2 - <3 months         358     30,833,452.34    0.52%    0.53%     302     27,632,557.39    0.58%     0.63%
3 - <4 months         177     17,536,924.89    0.26%    0.30%     136     12,298,625.43    0.26%     0.28%
4 - <5 months          89      9,424,291.04    0.13%    0.16%      90      8,120,400.22    0.17%     0.19%
5 - <6 months          55      5,450,716.18    0.08%    0.09%      50      5,269,612.08    0.10%     0.12%
6 - <12 months        141     14,963,486.43    0.20%    0.25%     130     14,084,058.02    0.25%     0.32%
12+ months              8        938,676.60    0.01%    0.02%      31      3,336,417.11    0.06%     0.08%
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
TOTAL              69,242  5,870,312,532.82  100.00%  100.00%  51,730  4,371,005,648.35  100.00%   100.00%
                   ======  ================  ======   ======   ======  ================   ======   ======



                                                        LOANS ORIGINATED IN 2004
                                                       AS AT EACH SPECIFIED DATE




                                             31 DECEMBER 2004                            31 DECEMBER 2005
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE   NUMBER  BALANCE  NUMBER           BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month           19,395  1,858,143,858.65   98.98%   98.99%  86,242  8,412,198,446.40   98.68%   98.68%
1 - <2 months         160     14,925,884.27    0.82%    0.80%     771     77,031,962.24    0.88%    0.90%
2 - <3 months          26      3,009,986.86    0.13%    0.16%     199     19,495,552.43    0.23%    0.23%
3 - <4 months           8        435,131.51    0.04%    0.02%      83      7,139,842.78    0.09%    0.08%
4 - <5 months           4        414,997.35    0.02%    0.02%      37      3,561,935.58    0.04%    0.04%
5 - <6 months           1         57,002.74    0.01%    0.00%      20      2,184,137.69    0.02%    0.03%
6 - <12 months          1        127,958.01    0.01%    0.01%      42      4,205,832.56    0.05%    0.05%
12+ months                                     0.00%    0.00%       3        213,936.61    0.00%    0.00%
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
TOTAL              19,595  1,877,114,819.39  100.00%  100.00%  87,397  8,526,031,646.29  100.00%  100.00%
                   ======  ================  ======   ======   ======  ================  ======   ======





                                                        LOANS ORIGINATED IN 2004
                                                       AS AT EACH SPECIFIED DATE


                                             31 DECEMBER 2006
                   -------------------------------------------------------
                                    PRINCIPAL     % BY                % BY
                   NUMBER             BALANCE   NUMBER             BALANCE
                   ------           ---------   ------     ---------------
                                                     
<1 month           4,901,040,405.66    97.70%    97.53%   4,901,040,405.66
1 - <2 months         54,806,784.18     1.08%     1.09%      54,806,784.18
2 - <3 months         26,997,716.81     0.51%     0.54%      26,997,716.81
3 - <4 months         16,534,010.39     0.28%    0.33%       16,524,010.39
4 - <5 months          7,590,279.34     0.14%     0.15%       7,590,279.34
5 - <6 months          4,971,075.64     0.08%     0.10%       4,971,075.64
6 - <12 months        11,602,620.98     0.19%     0.23%      11,602,620.98
12+ months             1,452,433.82     0.02%     0.03%       1,452,433.82
                   ----------------   -------   -------     --------------
TOTAL              5,024,985,326.82   100.00%   100.00%   5,024,985,326.82
                   ================  ========   ========  ================



                                      S-78




                                                        LOANS ORIGINATED IN 2005
                                                       AS AT EACH SPECIFIED DATE







                                             31 DECEMBER 2005                           31 DECEMBER 2006
- -------------------------------------------------------------  -----------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL    % BY     % BY
NUMBER                             BALANCE   NUMBER  BALANCE   NUMBER           BALANCE  NUMBER  BALANCE
- -------                    ----------------   -----    -----   ------  ----------------   -----    -----
                                                                                
[*]                                     [*]     [*]      [*]   55,564  6,382,284,578.00  99.14%   99.15%
[*]                                     [*]     [*]      [*]      328     35,729,018.02   0.59%    0.56%
[*]                                     [*]     [*]      [*]       99     12,151,297.65   0.18%    0.19%
[*]                                     [*]     [*]      [*]       27      3,280,988.46   0.05%    0.05%
[*]                                     [*]     [*]      [*]       14      1,736,683.34   0.02%    0.03%
[*]                                     [*]     [*]      [*]        3        249,321.66   0.01%    0.00%
[*]                                     [*]     [*]      [*]       11      1,316,070.99   0.02%    0.02%
[*]                                     [*]     [*]      [*]        1         70,159.46   0.00%    0.00%
                           ----------------   -----    -----   ------  ----------------   -----    -----
                                         [*]     [*]      [*]  56,047  6,436,818,117.58 100.00%  100.00%
                           ================  ======   ======   ======  ================  ======   ======



                                                        LOANS ORIGINATED IN 2006
                                                       AS AT EACH SPECIFIED DATE




                                             31 DECEMBER 2006
                   ------------------------------------------
                                  PRINCIPAL     % BY     % BY
                    NUMBER          BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----
                                             
                       91     10,759,178.71  100.00%  100.00%







                   ------  ----------------   -----    -----
                       91     10,759,178.71  100.00%  100.00%
                   ======  ================  ======   ======


                                      S-79







                                                   ALL LOANS IN THE MORTGAGES TRUST
                                                       AS AT EACH SPECIFIED DATE
                   ------------------------------------------  ------------------------------------------
                                             31 DECEMBER 2003                            31 DECEMBER 2004
                   ------------------------------------------  ------------------------------------------
                                  PRINCIPAL     % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER           BALANCE   NUMBER  BALANCE  NUMBER           BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month          326,403 22,345,024,813.78   96.99%   97.28% 374,448 28,051,118,706.28   97.09%   97.28%
1 - <2 months       6,596    406,399,033.54    1.96%    1.77%   6,674    469,981,030.31    1.73%    1.63%
2 - <3 months       1,593     97,314,758.79    0.47%    0.42%   2,221    156,420,805.82    0.58%    0.54%
3 - <4 months         778     48,163,896.20    0.23%    0.21%   1,037     70,581,738.45    0.27%    0.24%
4 - <5 months         452     27,685,093.36    0.13%    0.12%     557     37,444,319.60    0.14%    0.13%
5 - <6 months         243     15,300,225.89    0.07%    0.07%     271     18,749,712.84    0.07%    0.07%
6 - <12 months        403     25,692,095.80    0.12%    0.11%     440     30,826,722.88    0.11%    0.11%
12+ months             52      3,374,017.50    0.02%    0.01%      33      1,725,963.21    0.01%    0.01%
                   ------ -----------------   -----    -----   ------  ----------------   -----    -----
TOTAL             336,520 22,969,153,934.66  100.00%  100.00% 385,681 28,836,848,999.39  100.00%  100.00%
                   ====== =================  ======   ======   ======  ================  ======   ======





                                 ALL LOANS IN THE MORTGAGES TRUST AS AT EACH SPECIFIED DATE
                   --------------------------------------------------------------------------------------


                                             31 DECEMBER 2005                           31 DECEMBER 2006
                   ------------------------------------------  ------------------------------------------
                                 PRINCIPAL      % BY     % BY                 PRINCIPAL     % BY     % BY
                   NUMBER          BALANCE    NUMBER  BALANCE   NUMBER          BALANCE   NUMBER  BALANCE
                   ------  ----------------   -----    -----   ------  ----------------   -----    -----
                                                                             
<1 month          361,246 27,642,121,931.48   96.34%   96.59% 355,589 28,505,469,915.05    97.46%    97.53%
1 - <2 months       9,015    619,619,491.58    2.40%    2.17%   5,039    373,322,777.27     1.38%     1.28%
2 - <3 months       2,103    154,748,821.99    0.56%    0.54%   1,828    146,544,540.17     0.50%    0.50%
3 - <4 months       1,019     75,812,791.70    0.27%    0.26%     908     74,222,128.03     0.25%    0.25%
4 - <5 months         542     41,137,402.02    0.14%    0.14%     484     39,638,703.77     0.13%     0.14
5 - <6 months         323     25,869,547.34    0.09%    0.09%     280     24,672,588.91     0.08%    0.08%
6 - <12 months        617     50,902,070.08    0.16%    0.18%     592     52,682,111.53     0.16%    0.18%
12+ months             91      6,780,407.67    0.02%    0.02%     137     12,213,319.24     0.04%    0.04%
                   ------ -----------------  ------    -----   ------  ----------------   -----    -----
TOTAL             374,956 28,616,992,463.86  100.00%  100.00% 364,857 29,228,766,083.97   100.00   100.00
                   ====== =================  ======   ======   ======  ================  ======   ======



                                      S-80







                            HOLMES MASTER ISSUER PLC

                       $[*] ISSUE [*]-[*] [CALLABLE] NOTES


- -------------------------------------------------------------------------------
                              PROSPECTUS SUPPLEMENT
- -------------------------------------------------------------------------------





                                  UNDERWRITERS
       [*]                            [*]                            [*]
       [*]                            [*]                            [*]


                                      [*]


                                      S-81




                           HOLMES MASTER ISSUER PLC

           (incorporated in England and Wales with limited liability,
                           registered number 5953811)

                                ISSUING ENTITY



              RESIDENTIAL MORTGAGE-BACKED NOTE ISSUANCE PROGRAMME

                            HOLMES FUNDING LIMITED

                                   DEPOSITOR



                              ABBEY NATIONAL PLC

           SPONSOR, SELLER, SERVICER, CASH MANAGER AND ACCOUNT BANK





     The issuing entity may from time to time issue class A notes, class B
notes, class M notes, class C notes and/or class D notes in one or more series
(together, the ISSUING ENTITY NOTES). Each series will consist of one or more
classes (or sub-classes) of issuing entity notes. One or more series or classes
(or sub-classes) of issuing entity notes may be issued at any one time.


     The principal asset from which the issuing entity will make payments on
the issuing entity notes is a master intercompany loan to an affiliated company
called Holmes Funding Limited (FUNDING). The principal asset from which Funding
will make payments on the master intercompany loan is its interest in a master
trust over a pool of residential mortgage loans held by Holmes Trustees Limited
(the MORTGAGES TRUSTEE).

     The residential mortgage loans were originated by Abbey National plc
(ABBEY) and are secured over properties located in England, Wales and Scotland.

     Subject to the detailed description and limits set out in "CREDIT
STRUCTURE", the issuing entity notes will have the benefit of the following
credit enhancement or support: availability of excess portions of Funding's
available revenue receipts and of Funding's available principal receipts;
reserve funds that will be used in certain circumstances by Funding to meet any
deficit in revenue or to repay amounts of principal; and subordination of
junior classes of issuing entity notes. The issuing entity notes will also have
the benefit of certain derivatives instruments which may include currency and
interest rate swaps, if specified in the relevant prospectus supplement.

     THE ISSUING ENTITY NOTES OFFERED BY THIS PROSPECTUS WILL BE OBLIGATIONS OF
THE ISSUING ENTITY ONLY. THE ISSUING ENTITY NOTES WILL NOT BE OBLIGATIONS OF,
OR THE RESPONSIBILITY OF, OR GUARANTEED BY, OR REPRESENT ANY INTEREST IN, THE
SPONSOR, THE DEPOSITOR OR ANY OF THEIR AFFILIATES.

     PLEASE CONSIDER CAREFULLY THE RISK FACTORS DESCRIBED ON PAGES 41 TO 72 OF
THIS PROSPECTUS.

     Application will be made to (i) the Financial Services Authority (the FSA)
in its capacity as competent authority (the UK LISTING AUTHORITY) under Part VI
of the Financial Services and Markets Act 2000 (FSMA) for issuing entity notes
issued during the period of 12 months from the date of this prospectus to be
admitted to the official list maintained by the UK Listing Authority (the
OFFICIAL LIST) and (ii) the London Stock Exchange plc (the LONDON STOCK
EXCHANGE) for the issued issuing entity notes to be admitted to trading on the
London Stock Exchange's Gilt Edged and Fixed Interest Market (being a regulated
market for the purposes of the Investment Services Directive (93/22/EEC)).

     This prospectus may be used to offer and sell the issuing entity notes
only if accompanied by a prospectus supplement.

     The issuing entity may offer the issuing entity notes through underwriters
or by other methods described in this prospectus under "UNDERWRITING".

     NEITHER THE UNITED STATES SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE
SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED THE ISSUING ENTITY NOTES OR
DETERMINED THAT THIS PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENCE.





                       Prospectus dated March 7 2007




                               TABLE OF CONTENTS





                                                                                                                             

CLAUSE                                                                                                                         PAGE

Defined Terms............................................................................................................         8
Forward-looking statements...............................................................................................        10
Important notice about information provided in this prospectus and the relevant prospectus supplement....................        10
Summary of Transaction...................................................................................................        12
    Overview of the Transaction..........................................................................................        12
    Structural diagram of the securitisation by the issuing entity.......................................................        14
Diagram of ownership structure of special purpose companies..............................................................        15
The Main Parties.........................................................................................................        17
Summary of the Issuing Entity Notes......................................................................................        20
    Series...............................................................................................................        20
    Payment..............................................................................................................        20
    Interest.............................................................................................................        20
    Issuance.............................................................................................................        21
    Ratings..............................................................................................................        21
    Listing..............................................................................................................        21
    Denominations of the issuing entity notes............................................................................        21
    Maturities...........................................................................................................        21
    Currencies...........................................................................................................        22
    Issue price..........................................................................................................        22
    Selling restrictions.................................................................................................        22
    Relationship between the issuing entity notes and the master intercompany loan.......................................        22
    Diagram of the priority of payments by the issuing entity and subordination relationship.............................        22
    Operative documents concerning the issuing entity notes..............................................................        23
    Payment and ranking of the issuing entity notes......................................................................        24
    Fixed rate notes.....................................................................................................        25
    Floating rate notes..................................................................................................        25
    Zero coupon notes....................................................................................................        25
    Bullet redemption notes..............................................................................................        25
    Scheduled redemption notes...........................................................................................        26
    Pass-through notes...................................................................................................        26
    Money market notes...................................................................................................        26
    Redemption and repayment.............................................................................................        28
    Optional redemption or repurchase of the issuing entity notes........................................................        28
    Post-enforcement call option.........................................................................................        28
    Withholding tax......................................................................................................        28
    The programme date...................................................................................................        29
    Credit enhancement...................................................................................................        29
    Swap agreements......................................................................................................        29
    Funding principal deficiency ledger..................................................................................        29
    Trigger events.......................................................................................................        29
    Acceleration.........................................................................................................        30
    The loans............................................................................................................        30
    Assignment of the loans..............................................................................................        31
    The mortgages trust..................................................................................................        31
    Intercompany loans...................................................................................................        33
    Security granted by Funding and the issuing entity...................................................................        35
    Swap providers.......................................................................................................        36
    Swap agreements......................................................................................................        36
    The post-enforcement call option agreement...........................................................................        36
    The previous issuing entities, new issuing entities and new funding entities.........................................        37
    United Kingdom tax status............................................................................................        39
    United States tax status.............................................................................................        39
    ERISA considerations for investors...................................................................................        39
    Fees.................................................................................................................        40
Risk factors.............................................................................................................        41



                                       2





                                                                                                                             

The Issuance of Issuing Entity Notes.....................................................................................        72
Use of Proceeds..........................................................................................................        76
The issuing entity.......................................................................................................        77
The Abbey group of companies.............................................................................................        80
Funding..................................................................................................................        82
The Mortgages Trustee....................................................................................................        84
Holdings.................................................................................................................        85
PECOH Limited............................................................................................................        86
The Note Trustee and the Issuing Entity Security Trustee.................................................................        87
The Funding Swap Provider................................................................................................        88
Affiliations and certain Relationships and Related Transactions of Transaction Parties...................................        89
The Loans................................................................................................................        90
    The portfolio........................................................................................................        90
    Introduction.........................................................................................................        90
    Characteristics of the loans.........................................................................................        90
    Product switches.....................................................................................................        96
    Origination of the loans.............................................................................................        97
    Underwriting.........................................................................................................        97
    Lending criteria.....................................................................................................        97
    Changes to the underwriting policies and the lending criteria........................................................        99
    Insurance policies...................................................................................................        99
    Scottish loans.......................................................................................................       101
The Servicer.............................................................................................................       102
    The servicer.........................................................................................................       102
    Servicing of loans...................................................................................................       102
    Arrears and default procedures.......................................................................................       103
    Arrears experience...................................................................................................       104
The Servicing Agreement..................................................................................................       105
    Introduction.........................................................................................................       105
    Powers...............................................................................................................       105
    Undertakings by the servicer.........................................................................................       105
    Compensation of the servicer.........................................................................................       107
    Removal or resignation of the servicer...............................................................................       107
    Right of delegation by the servicer..................................................................................       107
    Actual delegation by the servicer....................................................................................       108
    Servicer compliance..................................................................................................       108
    Liability of servicer................................................................................................       109
    Governing law........................................................................................................       109
Assignment Of The Loans And Their Related Security.......................................................................       110
    Introduction.........................................................................................................       110
    Assignment of loans and their related security to the mortgages trustee..............................................       110
    Legal assignment of the loans to the mortgages trustee...............................................................       113
    Representations and warranties.......................................................................................       114
    Repurchase of loans under a mortgage account.........................................................................       116
    Drawings under flexible loans........................................................................................       116
    Product switches and further advances................................................................................       116
    Reasonable, prudent mortgage lender..................................................................................       117
    Governing law........................................................................................................       117
The Mortgages Trust......................................................................................................       118
    General legal structure..............................................................................................       118
    Fluctuation of the Funding's share/seller's share of the trust property..............................................       118
    Funding share of the trust property..................................................................................       119
    Seller share of the trust property...................................................................................       120
    Minimum seller share.................................................................................................       121
    Cash management of trust property - revenue receipts.................................................................       121
    Mortgages trust application of revenue receipts......................................................................       121
    Cash management and allocation of trust property - principal receipts................................................       122
    Mortgages trust allocation and distribution of principal receipts prior to the occurrence of a trigger event.........       125
    Mortgages trust allocation and distribution of principal receipts and retained principal receipts after
    the occurrence of a trigger event....................................................................................       126
    Losses...............................................................................................................       126
    Disposal of trust property...........................................................................................       126
    Additions to the trust property......................................................................................       126
    Acquisition by Funding of a further interest in the trust property...................................................       127



                                       3





                                                                                                                             

    Acquisition by the seller of a further interest in the trust property................................................       127
    Payment by the seller to Funding of the amount outstanding under an intercompany loan................................       127
    Termination of mortgages trust.......................................................................................       128
    Retirement of mortgages trustee......................................................................................       129
    Governing law........................................................................................................       129
The Master Intercompany Loan Agreement...................................................................................       130
    The facility.........................................................................................................       130
    Ratings designations of the term advances............................................................................       130
    Conditions to drawdown...............................................................................................       130
    Representations and agreements.......................................................................................       131
    Payments of interest.................................................................................................       131
    Repayment of principal on the term advances..........................................................................       131
    Limited recourse.....................................................................................................       132
    Master intercompany loan events of default...........................................................................       132
    New intercompany loan agreements with new issuing entities...........................................................       133
    Funding's bank accounts..............................................................................................       133
    Governing law........................................................................................................       134
Security for Funding's Obligations.......................................................................................       135
    Covenants of Funding.................................................................................................       135
    Funding security.....................................................................................................       135
    Funding pre-enforcement priority of payments.........................................................................       136
    Following the creation of new intercompany loan agreements to new issuing entities...................................       137
    Enforcement..........................................................................................................       137
    Funding post enforcement priority of payments........................................................................       138
    Appointment, powers, responsibilities and liabilities of the security trustee........................................       138
    The security trustee's fees and expenses.............................................................................       138
    Retirement and removal...............................................................................................       138
    Additional provisions of the Funding deed of charge..................................................................       139
    Governing law........................................................................................................       139
Security for the Issuing Entity's Obligations............................................................................       140
    Covenants of the issuing entity......................................................................................       140
    Issuing entity security..............................................................................................       140
    Enforcement..........................................................................................................       141
    Post enforcement priority of payments................................................................................       142
    New issuing entity secured creditors.................................................................................       142
    Appointment, powers, responsibilities and liabilities of the issuing entity security trustee.........................       142
    Issuing entity security trustee's fees and expenses..................................................................       143
    Retirement and removal...............................................................................................       143
    Additional provision of the issuing entity deed or charge............................................................       143
    Governing law........................................................................................................       145
Cashflows................................................................................................................       146
    Distribution of Funding available revenue receipts...................................................................       146
    Distribution of issuing entity revenue receipts......................................................................       148
    Distribution of issuing entity revenue receipts prior to enforcement of the issuing entity security..................       149
    Distribution of issuing entity revenue receipts after enforcement of the issuing entity security but prior to
    enforcement of the Funding security..................................................................................       151
    Distribution of Funding available principal receipts prior to enforcement of the Funding security or the occurrence
    of a trigger event or enforcement of the issuing entity security.....................................................       151
    Rules for application of Funding available principal receipts and Funding principal receipts.........................       152
    1.  General rules....................................................................................................       152
    2.  Prior to the occurrence of a trigger event and the enforcement of the Funding security, repayment of the AAA term
        advances is determined by final maturity date if more than one AAA term advance is due and payable on the same
        interest payment date............................................................................................       153
    3.  In certain circumstances, payment on all the BB term advances, all the BBB term advances, all the A term advances
        and all the AA term advances is deferred.........................................................................       153
    4.  Effect of cash accumulation period on term advances..............................................................       153
    5.  Repayment of pass-through term advances..........................................................................       153
    6.  Repayment tests..................................................................................................       154
    Repayment of term advances prior to a trigger event, enforcement of the issuing entity security or enforcement of the
    Funding security.....................................................................................................       155
    Repayment of term advances of each series following the occurrence of a non-asset trigger event prior to enforcement
    of the issuing entity security or the Funding security...............................................................       155



                                       4





                                                                                                                             

    Repayment of term advances of each series following the occurrence of an asset trigger event prior to enforcement of
    the issuing entity security or the Funding security..................................................................       156
    Repayment of term advances of each series following enforcement of the issuing entity security.......................       156
    Distribution of issuing entity principal receipts....................................................................       157
    Distribution of issuing entity principal receipts prior to enforcement of the issuing entity security................       157
    Distribution of issuing entity principal receipts following enforcement of the issuing entity security but prior to
    enforcement of the Funding security..................................................................................       158
    Distribution of Funding principal receipts and Funding revenue receipts following enforcement of the Funding security       159
    Collateral in the Funding post enforcement priority of payments......................................................       160
    Distribution of issuing entity principal receipts and issuing entity revenue receipts following enforcement of the
    issuing entity security and enforcement of the Funding security......................................................       160
    Collateral in the issuing entity post-enforcement priority of payments...............................................       162
Credit structure.........................................................................................................       163
    Credit support for the issuing entity notes provided by Funding available revenue receipts...........................       163
    Interest rate on the portfolio.......................................................................................       163
    Level of arrears experienced.........................................................................................       164
    Use of Funding principal receipts to pay Funding income deficiency...................................................       164
    First reserve fund...................................................................................................       164
    Second reserve fund..................................................................................................       165
    Funding reserve fund.................................................................................................       166
    Principal deficiency ledger..........................................................................................       166
    Following the creation of new intercompany loan agreements...........................................................       167
    Issuing entity available funds.......................................................................................       167
    Priority of payments among the class A notes, the class B notes, the class M notes, the class C notes and the class D
    notes................................................................................................................       167
    Mortgages trustee GIC account/Funding GIC account....................................................................       168
    Funding liquidity reserve fund.......................................................................................       168
The swap agreements......................................................................................................       170
    General..............................................................................................................       170
    The Funding swap.....................................................................................................       170
    The issuing entity swaps.............................................................................................       171
    Ratings downgrade of swap providers..................................................................................       172
    Swap collateral......................................................................................................       173
    Termination of the swaps.............................................................................................       173
    Transfer of the swaps................................................................................................       174
    Taxation.............................................................................................................       174
    Governing law........................................................................................................       174
Cash Management for the Mortgages Trustee and Funding....................................................................       175
    Cash management services provided in relation to the mortgages trust.................................................       175
    Cash management services to be provided to Funding...................................................................       175
    Compensation of cash manager.........................................................................................       176
    Resignation of cash manager..........................................................................................       176
    Termination of appointment of cash manager...........................................................................       177
    Governing law........................................................................................................       177
Cash Management for the Issuing Entity...................................................................................       178
    Cash management services to be provided to the issuing entity........................................................       178
    Issuing entity's bank accounts.......................................................................................       179
    Compensation of issuing entity cash manager..........................................................................       179
    Resignation of issuing entity cash manager...........................................................................       179
    Termination of appointment of issuing entity cash manager............................................................       179
    Governing law........................................................................................................       180
Description of the Trust Deed............................................................................................       181
    General..............................................................................................................       181
    Trust Indenture Act prevails.........................................................................................       182
    Governing law........................................................................................................       182
The Issuing Entity Notes and the Global Notes............................................................................       183
    Payment..............................................................................................................       184
    Clearance and settlement.............................................................................................       184
    Global clearance and settlement procedures...........................................................................       186
Terms and Conditions of the US Notes.....................................................................................       188
Material Legal Aspects of the Loans......................................................................................       211



                                       5





                                                                                                                             

    English loans........................................................................................................       211
    Taking security over land............................................................................................       211
    Scottish loans.......................................................................................................       212
United Kingdom Taxation..................................................................................................       215
    Payment of interest on the issuing entity notes......................................................................       215
    EU Savings Directive.................................................................................................       215
United States taxation...................................................................................................       217
    General..............................................................................................................       217
    Tax status of the issuing entity, Funding, mortgages trustee and the mortgages trust.................................       217
    Characterisation of the offered notes................................................................................       218
    Taxation of US holders of the offered notes..........................................................................       218
    Offered notes as debt of Funding.....................................................................................       218
    Information reporting and backup withholding.........................................................................       219
ERISA considerations.....................................................................................................       220
Enforcement of foreign judgments in England and Wales....................................................................       222
United States Legal Investment Considerations............................................................................       223
Legal Matters............................................................................................................       224
Underwriting.............................................................................................................       225
    United States........................................................................................................       225
    United Kingdom.......................................................................................................       226
    France...............................................................................................................       226
    Italy................................................................................................................       226
    Netherlands..........................................................................................................   {circle}
    Spain................................................................................................................       227
    Canada...............................................................................................................       227
    General..............................................................................................................       227
Reports to noteholders...................................................................................................       228
Certain relationships....................................................................................................       228
Incorporation of certain information by reference........................................................................       228
Where investors can find more information................................................................................       229
Listing and general information..........................................................................................       230
    Authorisation........................................................................................................       230
    Listing of issuing entity notes......................................................................................       230
    Clearing and settlement..............................................................................................       230
    Litigation...........................................................................................................       230
    Accounts.............................................................................................................       230
    Significant or material change.......................................................................................       231
    Trustee Reliance.....................................................................................................       231
    Documents available..................................................................................................       231
Glossary.................................................................................................................       233





                                       6



     On 28 November 2006, Abbey National plc, in its capacity as sponsor,
established the residential mortgage-backed note issuance programme (the
PROGRAMME) whereby the issuing entity may from time to time issue the issuing
entity notes. Not all of the issuing entity notes issued under the programme
will be offered by this prospectus.


     The issuing entity and certain other issuing entities (the PREVIOUS
ISSUING ENTITIES) have issued previous notes and used the proceeds thereof to
make intercompany loans to Funding. Subject to certain conditions described
further in this prospectus, from time to time new issuing entities may also be
established to issue new notes and make new intercompany loans to Funding. In
addition, new separate funding entities (each a NEW FUNDING ENTITY) may be
created in the future and new issuing entities may be established to issue new
notes and make new intercompany loans to such new funding entities. The
previous notes issued by the previous issuing entities and the issuing entity
are, and any new notes issued by such new issuing entities will be, ultimately
secured by the same trust property as the issuing entity notes offered by the
issuing entity under this prospectus and the relevant prospectus supplement.
The allocation of trust property as between Abbey (the SELLER) and Funding is
described in this prospectus under "THE MORTGAGES TRUST".

     An issuing entity note is not a deposit and neither the issuing entity
notes nor the underlying receivables are insured or guaranteed by any United
Kingdom or United States governmental agency.


                                       7




                                 DEFINED TERMS

     Terms used in this prospectus are defined in the glossary. Where terms
first appear in the text, they are also defined there or accompanied by a
reference to a definition elsewhere.

     References herein to this PROSPECTUS are to this base prospectus and
references herein to PROSPECTUS SUPPLEMENT are to a supplement to this base
prospectus which forms part of this prospectus in relation to the relevant
series and class (or sub-class) of the issuing entity notes.

       References in this prospectus to FINAL TERMS are to the final terms for
the issuing entity notes (including issuing entity notes not offered by this
prospectus) filed with the UK Listing Authority and made available to the public
in accordance with the Prospectus Rules made pursuant to the Financial Services
and Markets Act 2000. The final terms do not form a part of this prospectus and
will not be used to offer the issuing entity notes in the United States.



     References in this prospectus to the DEPOSITOR or FUNDING mean Holmes
Funding Limited.

     References in this prospectus to the SEC mean the United States Securities
and Exchange Commission.

     References in this prospectus to {pound-sterling}, POUNDS or STERLING are
to the lawful currency for the time being of the United Kingdom of Great Britain
and Northern Ireland. References in this prospectus to USD, US$, $, US DOLLARS
or DOLLARS are to the lawful currency of the United States of America.
References in this prospectus to [EURO], EURO or EURO are to the single
currency introduced at the third stage of European Economic and Monetary Union
pursuant to the Treaty establishing the European Communities, as amended from
time to time.

     Not all series and classes (or sub classes) of issuing entity notes will
be registered in the United States under the US Securities Act of 1933, as
amended (the SECURITIES ACT) and therefore will not be offered under this
prospectus.  However, the term ISSUING ENTITY NOTES unless otherwise stated,
when used in this prospectus, includes all notes issued by the issuing entity.

     Any series of the issuing entity notes which are registered in the United
States under the Securities Act and offered under this prospectus and the
relevant prospectus supplement are referred to in this prospectus as US NOTES
or OFFERED NOTES.

     Because this transaction is connected, by virtue of its structure, with
several previous transactions and because it may be connected with future
transactions, it is necessary in this prospectus to refer to any or all of
these transactions.

     In respect of notes or other terms derived from or related to them, the
word PREVIOUS is used when referring to the previous transactions, ISSUING
ENTITY when referring to a transaction set out in the accompanying prospectus
supplement (the PRESENT TRANSACTION), CURRENT when referring to both the
previous transactions, and the present transaction, NEW when referring to future
transactions, and ANY or ALL when referring to any or all of the previous
transactions, the present transaction and future transactions. For example, the
ISSUING ENTITY NOTES are the notes issued by Holmes Master Issuer PLC as set out
in the relevant prospectus supplement and the PREVIOUS NOTES are the notes
issued by Holmes Financing (No. 1) PLC, Holmes Financing (No. 2) PLC, Holmes
Financing (No. 3) PLC, Holmes Financing (No. 4) PLC, Holmes Financing (No. 5)
PLC, Holmes Financing (No. 6) PLC, Holmes Financing (No. 7) PLC, Holmes
Financing (No. 8) PLC, Holmes Financing (No. 9) PLC and Holmes Financing (No.
10) PLC, and the issuing entity notes issued by the issuing entity prior to the
date of the relevant prospectus supplement.

     In respect of term advances or intercompany loans, the word PREVIOUS is
used when referring to any term advances or intercompany loans made available in
respect of a previous transaction either (i) by a previous issuing entity under
a previous intercompany loan agreement, or (ii) by the issuing entity under the
master intercompany loan agreement, CURRENT when referring to any term advances
or intercompany loans made available by the issuing entity under the master
intercompany loan agreement in respect of the present transaction, NEW when
referring to any term advances or intercompany loans made available in respect
of a future transaction either (i) by the issuing entity under the master
intercompany loan agreement, or (ii) by a new issuing entity under a new
intercompany loan agreement and ANY or ALL when referring to any of the term
advances or intercompany loans under the previous transactions, the present
transaction and future transactions.


                                       8




     Each term advance (being either (i) a previous term advance made by a
previous issuing entity or the issuing entity under a previous intercompany
loan, (ii) a current term advance made by the issuing entity to Funding under
the current intercompany loan, or (iii) a new term advance made by a new issuing
entity or the issuing entity under a new intercompany loan, in each case funded
from proceeds received by the relevant issuing entity from the issuance of a
series and class (or sub-class) of notes) carries a rating designation, which is
the rating assigned on issuance by the rating agencies (Moody's Investors
Service Limited, Standard & Poor's Rating Services and Fitch Ratings Ltd.) to
the corresponding notes used to fund that term advance. These rating
designations, from highest to lowest, are AAA, AA, A, BBB and BB. References to
higher or lower term advance rating designations should be construed
accordingly.


                                       9




                          FORWARD-LOOKING STATEMENTS

     This prospectus includes forward-looking statements including, but not
limited to, statements made under the headings "RISK FACTORS", "THE LOANS",
"THE SERVICER" and "THE SERVICING AGREEMENT". These forward-looking statements
can be identified by the use of forward-looking terminology, such as the words
"believes", "expects", "may", "intends", "should" or "anticipates" or the
negative or other variations of those terms. These statements involve known and
unknown risks, uncertainties and other important factors that could cause the
actual results and performance of the issuing entity notes, Abbey or the UK
residential mortgage industry to differ materially from any future results or
performance expressed or implied in the forward-looking statements. These
risks, uncertainties and other factors include, among others general economic
and business conditions in the United Kingdom, currency exchange and interest
rate fluctuations, government, statutory, regulatory or administrative
initiatives affecting Abbey, changes in business strategy, lending practices or
customer relationships and other factors that may be referred to in this
prospectus. Some of the most significant of these risks, uncertainties and
other factors are discussed in this prospectus under the heading "RISK
FACTORS", and you are encouraged to carefully consider those factors prior to
making an investment decision in relation to the issuing entity notes.

     These forward-looking statements speak only as of the date of this
prospectus. The issuing entity expressly disclaims any obligation or undertaking
to release publicly any updates or revisions to any forward-looking statement
contained herein to reflect any change in the issuing entity's expectations with
regard thereto or any change in events, conditions or circumstances after the
date of this prospectus on which any such statement is based. These statements
reflect the issuing entity's current views with respect to such matters.


        IMPORTANT NOTICE ABOUT INFORMATION PROVIDED IN THIS PROSPECTUS
                    AND THE RELEVANT PROSPECTUS SUPPLEMENT


     Information about each series and class (or sub-class) of issuing entity
notes is contained in two separate documents: (a) this prospectus, which
provides general information, some of which may not apply to a particular series
and class (or sub-class) of issuing entity notes; and (b) the relevant
prospectus supplement for a particular series and class (or sub-class) of
issuing entity notes, which describes the specific terms of the issuing entity
notes of that series and class (or sub-class), including:

     *   the timing of interest and principal payments;

     *   financial and other information about the assets of the issuing
         entity;

     *   information about enhancement for the series or class (or sub-class) of
         issuing entity notes;

     *   the ratings for the class of issuing entity notes;

     *   the method for selling the issuing entity notes; and

     *   other terms and conditions not contained herein that are applicable to
         that series and class (or sub-class) of issuing entity notes.

     This prospectus may be used to offer and sell any series and class (or
sub-class) of issuing entity notes only if accompanied by the prospectus
supplement for that series and class (or sub-class).

     Although the information in the relevant prospectus supplement for a
particular series and class (or sub-class) of issuing entity notes should not
be inconsistent with the information contained in this prospectus, insofar as
the prospectus supplement contains specific information about the series and
class (or sub-class) that differs from the more general information contained
in this prospectus, you should rely on the information in the relevant
prospectus supplement.

     You should rely only on the information contained in this prospectus and
the relevant prospectus supplement, including the information incorporated by
reference. The issuing entity has not authorised anyone to provide you with
information that is different from that contained in this prospectus and the
relevant prospectus supplement. The information in this prospectus and the
relevant prospectus supplement is only accurate as of the dates on the
respective covers of those documents.

     Cross-references are included in this prospectus and each relevant
prospectus supplement to headings in these materials under which you can find
further related discussions. The table of contents in this prospectus and the
table of contents included in each relevant prospectus supplement provide the
pages on which these headings are located.

                                       10




     If you require additional information, the mailing address of Funding's
principal executive offices is Abbey House, 2 Triton Square, Regent's Place,
London NW1 3AN, United Kingdom and the telephone number is +44 (0) 870 607 6000.
For other means of acquiring additional information about the issuing entity or
a series or class (or sub-class) of issuing entity notes, see "INCORPORATION OF
CERTAIN INFORMATION BY REFERENCE" in this prospectus.

                                       11




                            OVERVIEW OF TRANSACTION


     The information in this section of this prospectus is an overview of the
principal features of the issuing entity notes, including the transaction
documents and the loans that will generate the income for the issuing entity to
make payments on the issuing entity notes. This overview does not contain all
of the information that you should consider before investing in the issuing
entity notes. You should read this entire prospectus and the relevant
prospectus supplement carefully, especially the risks of investing in the
issuing entity notes discussed in this prospectus under the heading "RISK
FACTORS" and in the relevant prospectus supplement under the heading "RISK
FACTORS".


OVERVIEW OF THE TRANSACTION
     The following is a brief overview of the transaction and is further
illustrated by the "STRUCTURAL DIAGRAM OF THE SECURITISATION BY THE ISSUING
ENTITY" (the numbers in the diagram refer to the numbered paragraphs in this
section).

     (1) On 26 July 2000 (the INITIAL CLOSING DATE) and on several subsequent
         dates (in connection with previous transactions by the issuing entity
         and by previous issuing entities), the seller assigned the trust
         property to the mortgages trustee pursuant to a mortgage sale
         agreement and retained an interest for itself in the trust property,
         as further described in "ASSIGNMENT OF THE LOANS". From time to time
         the seller may, subject to satisfaction of the conditions to sale set
         out in "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY -
         ASSIGNMENT OF LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES
         TRUSTEE", sell further loans and their related security to the
         mortgages trustee. The loans will be residential mortgage loans
         originated by Abbey and secured over properties located in England,
         Wales and/or Scotland.

     (2) The mortgages trustee holds, and will hold, the loans and other
         property (the TRUST PROPERTY) on trust for the benefit of the seller
         and Funding pursuant to a mortgages trust deed entered into on 25 July
         2000, as amended from time to time. The trust property includes the
         portfolio, which at any time consists of the loans and the other
         amounts derived from the loans and their related security. Each of the
         seller and Funding has a joint and undivided interest in the trust
         property but their respective entitlement to the proceeds from the
         trust property is in proportion to their respective shares of the
         trust property, as further described under "THE MORTGAGES TRUST".

     (3) The mortgages trustee distributes interest payments on the loans,
         after payment of certain fees and expenses (including those of the
         mortgages trustee, the servicer, the cash manager and the account
         bank), to Funding according to the share that Funding has in the trust
         property. The mortgages trustee distributes the remaining interest
         receipts on the loans to the seller. The mortgages trustee allocates
         losses in relation to the loans to the seller and Funding according to
         the share that each of them then has in the trust property, expressed
         as a percentage. These percentages may fluctuate as described in "THE
         MORTGAGES TRUST". The mortgages trustee distributes principal payments
         on the loans to the seller and Funding according to the share that
         each of them has in the trust property from time to time and a series
         of rules as described in "THE MORTGAGES TRUST".

     (4) Funding will use the proceeds of term advances received from time to
         time from the issuing entity under the master intercompany loan to:

         (a)  pay the seller part of the consideration for loans (together with
              their related security) sold by the seller to the mortgages
              trustee in connection with the relevant issue by the issuing
              entity and the making of the relevant term advances to Funding,
              which will result in an increase in the amount of the trust
              property and a corresponding adjustment to the value of the
              Funding share of the trust property and the value of the seller
              share of the trust property;

         (b)  acquire part of the seller share of the trust property, which
              will result in a decrease of the seller share of the trust
              property and a corresponding increase in the Funding share of the
              trust property;

         (c)  fund or replenish the first reserve fund; and/or

         (d)  make a payment to the issuing entity or a previous issuing entity
              or a new issuing entity to refinance a previous term advance.


                                       12




     (5) Funding will use a portion of the amounts received from its share in
         the trust property to meet its obligations to pay interest and
         principal due to the issuing entity under the master intercompany
         loan. Funding's obligations to the issuing entity under the master
         intercompany loan will be secured under the Funding deed of charge by,
         among other things, Funding's share of the trust property.

     (6) The issuing entity's obligations to pay principal and interest on the
         issuing entity notes will be funded primarily from the payments of
         principal and interest received by it from Funding under the master
         intercompany loan. The issuing entity's primary asset will be its
         rights and interests under the master intercompany loan agreement.
         Neither the issuing entity nor the noteholders will have any direct
         interest in the trust property, although the issuing entity will have
         a shared security interest under the Funding deed of charge in respect
         of Funding's share of the trust property. Prior to service of a note
         enforcement notice, the issuing entity will only repay a class of
         issuing entity notes (or part thereof) of any series on the relevant
         interest payment date if it has received principal repayments in
         respect of the term advance that was funded by the issue of such
         issuing entity notes. The issuing entity will only receive a principal
         repayment in respect of such term advance if, among other things,
         following such repayment there would continue to be sufficient credit
         enhancement on that date for each outstanding class of issuing entity
         notes, either in the form of lower ranking classes of issuing entity
         notes or other forms of credit enhancement. Following service of a
         note enforcement notice, the issuing entity will apply amounts
         received by it from Funding under the master intercompany loan
         agreement to repay all classes of outstanding issuing entity notes of
         any series (see "CASHFLOWS - DISTRIBUTION OF ISSUING ENTITY PRINCIPAL
         RECEIPTS").

     (7) Subject to satisfying certain conditions precedent, including:

         (a)  the issuing entity obtaining written confirmation from each of
              the rating agencies that the then current ratings of the issuing
              entity notes outstanding at that time, and the implicit ratings
              of the term advances outstanding at that time, will not be
              adversely affected because of the proposed issue;

         (b)  that no event of default under any of the intercompany loan
              agreements outstanding at that time has occurred which has not
              been remedied or waived, and no event of default will occur as a
              result of the proposed issue of the issuing entity notes; and

         (c)  as at the most recent interest payment date, no deficiency (which
              remains outstanding) is recorded on the principal deficiency
              ledger in relation to the term advances outstanding at that time,

         the issuing entity will issue issuing entity notes in separate series
         and classes (or sub-classes) (each such issue of issuing entity notes
         issued under the programme being an ISSUE) and then lend the proceeds
         to Funding under the master intercompany loan agreement (see "SUMMARY
         OF THE ISSUING ENTITY NOTES - RELATIONSHIP BETWEEN THE ISSUING ENTITY
         NOTES AND THE MASTER INTERCOMPANY LOAN"). The types of term advances
         (namely, bullet term advances, scheduled amortisation term advances and
         pass-through term advances) are described under "SUMMARY OF THE ISSUING
         ENTITY NOTES - INTERCOMPANY LOANS". Each series will consist of one or
         more classes (or sub-classes) of issuing entity notes and may be
         offered under this prospectus and the relevant prospectus supplement
         setting out the terms of that series and those classes (or sub-classes)
         of issuing entity notes. The issuing entity's obligations under, among
         other things, the issuing entity notes will be secured, under the
         issuing entity deed of charge entered into on 28 November 2006 (as
         amended or restated from time to time) by the issuing entity with,
         among others, the issuing entity security trustee and the note trustee,
         over, among other things, the issuing entity's rights under the master
         intercompany loan agreement and the Funding deed of charge.


     (8) The accounts, the reserve funds, any 2a-7 swap transactions, the
         interest-rate swap transactions and the currency swap transactions and
         their function in the programme structure are described later in this
         prospectus and the relevant prospectus supplement. They are included in
         the following diagram so that investors can refer back to see where
         they fit into the structure.



                                       13






STRUCTURAL DIAGRAM OF THE SECURITISATION BY THE ISSUING ENTITY


                                   [Graphic]




                                       14



DIAGRAM OF OWNERSHIP STRUCTURE OF SPECIAL PURPOSE COMPANIES

                                   [Graphic]



     This diagram illustrates the ownership structure of the principal special
purpose companies involved in the programme, as follows:

     *   Each of the mortgages trustee, Funding, the issuing entity and the
         previous issuing entities is, and any new issuing entity or new funding
         entity is expected to be, a wholly owned subsidiary of Holmes Holdings
         Limited (HOLDINGS). See "FUNDING" and "SUMMARY OF THE ISSUING ENTITY
         NOTES - THE PREVIOUS ISSUING-ENTITIES, NEW ISSUING ENTITIES AND NEW
         FUNDING ENTITIES" in this prospectus and "DESCRIPTION OF THE PREVIOUS
         ISSUING ENTITIES, THE PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY
         LOANS" in the relevant prospectus supplement.

     *   The entire issued share capital of Holdings is held on trust by a
         professional trust company, not affiliated with the seller, under the
         terms of a discretionary trust for the benefit of one or more
         charities. See "HOLDINGS". The entire issued share capital of the post
         enforcement call option holder is held on a separate trust by the same
         professional trust company under the terms of a discretionary trust
         for the benefit of one or more different charities to those referred
         to in respect of Holdings. See "PECOH LIMITED".

     *   Abbey (who as the sponsor organises and initiates each transaction
         under the programme, and who was the sponsor for the transactions by
         the previous issuing entities) has no ownership interest in any of the
         entities in the diagram above. This should ensure, among other things,
         that none of the transactions under the programme will be linked to
         the credit of Abbey, and that Abbey has no obligation to support any
         such transaction financially, although Abbey may still have a
         connection with such transaction for other reasons (such as acting as
         servicer of the loans and as a beneficiary under the mortgages trust).
         See "THE ABBEY GROUP OF COMPANIES".

     *   The previous issuing entities are Holmes Financing (No. 1) PLC, Holmes
         Financing (No. 2) PLC, Holmes Financing (No. 3) PLC, Holmes Financing
         (No. 4) PLC, Holmes Financing (No. 5) PLC, Holmes Financing (No. 6)
         PLC, Holmes Financing (No. 7) PLC, Holmes Financing (No. 8) PLC, Holmes
         Financing (No. 9) PLC and Holmes Financing (No. 10) PLC, all of which
         are wholly owned subsidiaries of Holdings. The previous issuing
         entities and the issuing entity issued the previous notes to investors
         and loaned the proceeds of those issues to Funding pursuant to separate
         previous intercompany loan agreements (in the case of the previous
         issuing entities) and pursuant to the master intercompany loan
         agreement (in the case of the issuing entity) in separate transactions
         between 26 July 2000 and 28 November 2006. Any issuing entity notes
         offered under this prospectus and the relevant prospectus supplement
         will rank behind, equally or ahead of the previous notes, as further
         described under "- THE PREVIOUS ISSUING ENTITIES, NEW ISSUING ENTITIES
         AND NEW FUNDING ENTITIES". The issuing entity, the previous issuing
         entities and, if relevant, any new issuing entities will share in the
         security granted by Funding for its respective obligations to them
         under their respective intercompany loans.

     *   Holdings may establish new issuing entities that issue new notes that
         may rank behind, equally or ahead of the issuing entity notes,
         depending on the ratings of the new notes as described under "- THE
         PREVIOUS ISSUING ENTITIES, NEW ISSUING ENTITIES AND NEW FUNDING
         ENTITIES". Any new issuing entity established after the date of this
         prospectus is expected to be a wholly owned subsidiary of Holdings.

     *   Holdings may establish new funding entities (each a NEW FUNDING
         ENTITY), which may in the future issue new notes from time to time and
         (subject to the agreement of the seller and Funding) use the proceeds
         to make a payment to the seller to acquire an interest in the trust


                                       15




         property. Any new funding entity would be a wholly owned subsidiary of
         Holdings as described in "- THE PREVIOUS ISSUING ENTITIES, NEW ISSUING
         ENTITIES AND NEW FUNDING ENTITIES". The new notes issued would be
         secured by the same trust property as the issuing entity notes offered
         under this prospectus and the relevant prospectus supplement. See
         "RISK FACTORS - HOLDINGS MAY ESTABLISH NEW FUNDING ENTITIES, WHICH MAY
         BECOME ADDITIONAL BENEFICIARIES UNDER THE MORTGAGES TRUST" .

     *   In certain circumstances (including when new issuing entities are
         established or new funding entities become beneficiaries under the
         mortgages trust) the security trustee may, or will be obliged to,
         consent to modifications being made to some of the transaction
         documents. Your consent will not be obtained in relation to those
         modifications. See "RISK FACTORS - THE SECURITY TRUSTEE, THE ISSUING
         ENTITY SECURITY TRUSTEE AND/OR THE NOTE TRUSTEE MAY AGREE TO
         MODIFICATIONS TO THE TRANSACTION DOCUMENTS WITHOUT YOUR PRIOR CONSENT,
         WHICH MAY ADVERSELY AFFECT YOUR INTERESTS".


                                       16



                               THE MAIN PARTIES


THE ISSUING ENTITY
     Holmes Master Issuer PLC (the ISSUING ENTITY) is a public limited company
incorporated in England and Wales. Its registered office is Abbey National
House, 2 Triton Square, Regent's Place, London NW1 3AN. The contact telephone
number is +44 (0) 870 607 6000.

     The issuing entity is a special purpose company created at the direction
of the sponsor. The purpose of the issuing entity is to issue the issuing
entity notes which represent its asset-backed obligations and to lend an amount
equal to the proceeds of the issuing entity notes to Funding pursuant to the
master intercompany loan agreement. The issuing entity will not engage in any
activities that are unrelated to this purpose. See also "THE ISSUING ENTITY".



THE DEPOSITOR
     Holmes Funding Limited (FUNDING) is a private limited company incorporated
in England and Wales. Its registered office is Abbey National House, 2 Triton
Square, Regent's Place, London NW1 3AN. The contact telephone number is +44 (0)
870 607 6000.


     Funding is a special purpose company. Funding will borrow money from the
issuing entity pursuant to the terms of the master intercompany loan agreement.
Funding is a beneficiary under the mortgages trust and currently owns a share of
the trust property that it acquired in relation to the previous notes issued by
the previous issuing entities and the issuing entity. Funding will use the money
borrowed from the issuing entity to: (i) pay the seller part of the
consideration for loans (together with their related security) sold by the
seller to the mortgages trustee in connection with the relevant issue by the
issuing entity and the making of the relevant term advances to Funding, which
will result in an increase in the amount of the trust property and a
corresponding adjustment to the value of the Funding share of the trust property
and the value of the seller share of the trust property; (ii) pay the seller for
an increase in Funding's existing share of the trust property (resulting in a
corresponding decrease in the seller's share of the trust property); (iii) fund
or replenish the first reserve fund; and/or (iv) make a payment to the
issuing entity or a previous issuing entity or a new issuing entity to refinance
a previous term advance. Together, Funding and the seller are beneficially
entitled to all of the trust property. New funding entities may also acquire a
share of the trust property in the future. See also "FUNDING".


THE MORTGAGES TRUSTEE
     Holmes Trustees Limited (the MORTGAGES TRUSTEE) is a private limited
company incorporated in England and Wales. See "THE MORTGAGES TRUSTEE". Its
registered office is Abbey National House, 2 Triton Square, Regent's Place,
London NW1 3AN. The contact telephone number is +44 (0) 870 607 6000.

     The mortgages trustee is a special purpose company. The purpose of the
mortgages trustee is to hold the trust property. The mortgages trustee holds
the trust property on trust for the seller and Funding and, if applicable, new
funding entities, under the terms of the mortgages trust deed. See also "THE
MORTGAGES TRUST".


THE SPONSOR, THE SELLER, THE SERVICER, THE FUNDING SWAP PROVIDER, THE CASH
MANAGER, THE ISSUING ENTITY CASH MANAGER, THE ISSUING ENTITY ACCOUNT BANKS AND
THE ORIGINATOR
     Abbey National plc (ABBEY) is a bank incorporated in England and Wales as
a public limited company. It is regulated by the FSA. Abbey's current rating
for its long term senior debt is AA- by Standard & Poor's, Aa3 by Moody's and
AA- by Fitch. Its registered office is Abbey National House, 2 Triton Square,
Regent's Place, London NW1 3AN. The contact telephone number is +44 (0) 870 607
6000. See also "THE ABBEY GROUP OF COMPANIES".

     Abbey will act as sponsor, being the entity that is organising and
initiating this residential mortgage-backed note issuance programme, and as
seller, by transferring the loans (and their related security) to the mortgages
trust, Funding's beneficial share of which backs the issuing entity notes to be
issued by the issuing entity.

     The seller originated all of the loans in the portfolio according to the
lending criteria applicable at the time of origination and has assigned those
loans together with their related security to the mortgages trustee under the
mortgage sale agreement. The seller's current lending criteria are described
later in this


                                       17



prospectus. The seller may from time to time sell additional
loans together with their related security to the mortgages trustee pursuant to
the terms of the mortgage sale agreement. See "ASSIGNMENT OF THE LOANS AND
THEIR RELATED SECURITY".

     Although the loans have been assigned to the mortgages trustee, the seller
continues to perform administration and servicing functions in respect of the
loans on behalf of the mortgages trustee and the beneficiaries of the mortgages
trust, including collecting payments under the loans and taking steps to
recover arrears. The seller may not resign as servicer unless a successor
servicer has been appointed. In addition, the servicer may be replaced by a
successor servicer if it defaults in its obligations under the servicing
agreement. The seller has delegated some of the administration and servicing
functions in respect of the loans. See "THE SERVICING AGREEMENT - ACTUAL
DELEGATION BY THE SERVICER TO EDS CREDIT SERVICES LIMITED".

     Abbey has also been appointed as the cash manager for the mortgages
trustee and Funding to manage their bank accounts, determine the amounts of and
arrange payments of monies to be made by them and keep certain records on their
behalf. See "CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING".

     Abbey has also been appointed as the issuing entity cash manager to manage
the issuing entity's bank accounts, determine the amounts of and arrange
payments of monies to be made by the issuing entity and keep certain records on
the issuing entity's behalf. See "CASH MANAGEMENT FOR THE ISSUING ENTITY".

     Additionally, Abbey has been appointed as an issuing entity account bank
(the STERLING ACCOUNT BANK) to provide banking services to the issuing entity,
and has been appointed as the account bank to Funding and the mortgages
trustee. The other issuing entity account bank (the NON-STERLING ACCOUNT BANK)
is Citibank, N.A., London Branch.

     Citibank, N.A., London Branch, as an issuing entity account bank is a
national banking association organised under the National Bank Act of 1864. Its
address is Citigroup Centre, Canada Square, London E14 5LB. Its contact
telephone number is +44 (0) 20 7500 5000.

     Although the seller has assigned the loans to the mortgages trustee, the
seller continues to have an interest in the loans as holder of the legal title
to the loans and as one of the beneficiaries of the mortgages trust under the
mortgages trust deed. See "THE MORTGAGES TRUST - SELLER SHARE OF THE TRUST
PROPERTY".


THE NOTE TRUSTEE
     The Bank of New York, London Branch is the note trustee. Its address is
One Canada Square, London E14 5AL. The note trustee will act as trustee for the
noteholders under the trust deed.


THE PAYING AGENTS, AGENT BANK, REGISTRAR AND TRANSFER AGENT
     The Bank of New York, London Branch is the principal paying agent. Its
address is One Canada Square, London E14 5AL. The Bank of New York, New York
Branch is the US paying agent and its address is 101 Barclay Street, New York
NY 10286. The paying agents will make payments on the issuing entity notes to
noteholders.

     The Bank of New York, London Branch is the agent bank. Its address is One
Canada Square, London E14 5AL. The agent bank will calculate the interest rate
on the issuing entity notes.

     The Bank of New York (Luxembourg) S.A. is the registrar and the transfer
agent. Its address is Aerogolf Center, 1A, Hoehenhof, L-1736 Senningerberg,
Luxembourg. The registrar will maintain a register in respect of the issuing
entity notes.


THE SECURITY TRUSTEE
     JPMorgan Chase Bank, N.A., London Branch is the security trustee. Its
address is Trinty Tower, 9 Thomas More Street, London E1W 1YT. The security
trustee will act as trustee for the Funding secured creditors under the Funding
deed of charge.


                                       18




THE ISSUING ENTITY SECURITY TRUSTEE
     The Bank of New York, London Branch is the issuing entity security
trustee. Its address is One Canada Square, London E14 5AL. The issuing entity
security trustee will act as trustee for the issuing entity secured creditors
under the issuing entity deed of charge.


THE PREVIOUS ISSUING ENTITIES AND NEW ISSUING ENTITIES
     In connection with the loans (and their related security) sold to the
mortgages trustee prior to the programme date, the previous issuing entities
issued previous notes and used the sterling equivalent of the issue proceeds to
make previous intercompany loans to Funding on the respective previous closing
dates. Each of the previous issuing entities is a wholly-owned subsidiary of
Holdings. In the future, new issuing entities may issue new notes and loan the
proceeds to Funding and/or to new funding entities, as the case may be. It is
not necessary to obtain your approval for any issuance of new notes, nor is it
necessary to provide you with notice of any such issuance.


                                       19




                      SUMMARY OF THE ISSUING ENTITY NOTES


SERIES
     The issuing entity may from time to time issue class A notes, class B
notes, class M notes, class C notes and class D notes in one or more series.
Each series will consist of one or more classes (or sub-classes) of issuing
entity notes. One or more series or classes (or sub-classes) of issuing entity
notes may be issued at one time. Each series and class (or sub-class) of
issuing entity notes will be secured over the same assets as all other issuing
entity notes offered under this prospectus and the relevant prospectus
supplement as well as all previous notes issued by previous issuing entities
and the issuing entity. The issuing entity notes issued from time to time by
the issuing entity will constitute direct, secured and unconditional
obligations of the issuing entity.


     The issuing entity notes of a particular class in differing series (and the
issuing entity notes of differing sub-classes of the same class and series) will
not necessarily have all the same terms. Differences may include issue price,
principal amount, interest rates and interest rate calculations, currency,
permitted redemption dates, final maturity dates and ratings. Noteholders
holding certain issuing entity notes may have the benefit of remarketing and
conditional purchase arrangements or 2a-7 swap provider arrangements specified
in the applicable prospectus supplement. The terms of each series and class (or
sub-class) of issuing entity notes will be set out in the relevant prospectus
supplement.


     For a summary of characteristics of the previous notes, see "DESCRIPTION
OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES AND THE PREVIOUS
INTERCOMPANY LOANS" in the relevant prospectus supplement.


PAYMENT
     Some series of issuing entity notes will be paid ahead of others,
regardless of the ranking of the issuing entity notes. In particular, some
payments on some series of class B notes, class M notes, class C notes and
class D notes will be made before some series of class A notes, as described
under "SUMMARY OF THE ISSUING ENTITY NOTES - PAYMENT AND RANKING OF THE ISSUING
ENTITY NOTES".

     In addition, the occurrence of an asset trigger event or non-asset trigger
event (which are briefly described under "SUMMARY OF THE ISSUING ENTITY NOTES -
TRIGGER EVENTS") will alter the payments on the issuing entity notes.


INTEREST
     Interest will accrue on each series and class (or sub-class) of issuing
entity notes from its date of issue at the applicable interest rate specified
in the relevant prospectus supplement for that series and class (or sub-class)
of issuing entity notes, which may be fixed or floating rate or have a
combination of these characteristics. Interest on each series and class (or
sub-class) of issuing entity notes will be due and payable on the interest
payment dates specified in the relevant prospectus supplement up to and
including the final maturity date or early redemption date.

     Any shortfall in payments of interest due on any series of the class B
notes (to the extent that any class A notes are outstanding), the class M notes
(to the extent that any class A notes and/or class B notes are outstanding),
the class C notes (to the extent that any class A notes and/or class B notes
and/or class M notes are outstanding) or the class D notes (to the extent that
any class A notes and/or class B notes and/or class M notes and/or class C
notes are outstanding) on any interest payment date in respect of such issuing
entity notes will, unless it is the then most senior class of issuing entity
notes of that issue then outstanding, be deferred until the immediately
succeeding interest payment date in respect of such issuing entity notes. On
that immediately succeeding interest payment date, the amount of interest due
on the relevant class of issuing entity notes will be increased to take account
of any such deferred interest. If on that interest payment date there is still
a shortfall, that shortfall will be deferred again. This deferral process will
continue until the final maturity date of such issuing entity notes, at which
point all such deferred amounts will become due and payable. However, if there
are insufficient funds available to the issuing entity to pay interest on the
class B notes, the class M notes, the class C notes or the class D notes, then
noteholders may not receive all interest amounts due on those classes of
issuing entity notes. Payments of interest due on any interest payment date in
respect of the class A notes, or (if applicable) the most senior class of
issuing entity notes of that issue then outstanding in respect of which
interest may not be deferred and the failure to pay interest on such issuing
entity notes will be a note event of default.


                                       20





ISSUANCE
     Issuing entity notes may only be issued upon the satisfaction of certain
conditions precedent. In particular, issuing entity notes may be issued only if
the following conditions (among others) are satisfied:

     *   the issuing entity obtaining a written confirmation from each of the
         rating agencies that the then current ratings of the issuing entity
         notes outstanding at that time, and the implicit ratings of the term
         advances outstanding at that time, will not be adversely affected
         because of the proposed issue (bearing in mind that the term advances
         are not themselves rated);

     *   that no event of default under any of the intercompany loan agreements
         outstanding at that time has occurred which has not been remedied or
         waived and no event of default will occur as a result of the proposed
         issue of the issuing entity notes; and

     *   as at the most recent interest payment date, that no principal
         deficiency (which remains outstanding) is recorded on the principal
         deficiency ledger in relation to the term advances outstanding at that
         time.

     There are no restrictions on the issuance of any issuing entity notes so
long as such conditions are satisfied.


RATINGS
     The ratings assigned to each series and class (or sub-class) of issuing
entity notes will be specified in the relevant prospectus supplement.

     A credit rating is not a recommendation to buy, sell or hold securities
and may be subject to revision, suspension or withdrawal at any time by the
assigning rating organisation if, in its judgment, circumstances in the future
so warrant.

     Standard & Poor's, Moody's and Fitch together comprise the rating agencies
referred to in this prospectus. The term RATING AGENCIES also includes any
further or replacement rating agency appointed by the issuing entity with the
approval of the note trustee to give a credit rating to the issuing entity
notes of any series.

     The issuing entity has agreed to pay ongoing surveillance fees to the
rating agencies, in exchange for which each rating agency will monitor the
ratings it has assigned to each series and class (or sub-class) of issuing
entity notes while they are outstanding.


LISTING
     Application will be made to the UK Listing Authority for the issuing
entity notes issued during the period of 12 months from the date of this
prospectus to be admitted to the official list maintained by the UK Listing
Authority. Application will also be made to the London Stock Exchange for each
series and class (or sub-class) of the issuing entity notes to be admitted to
trading on the London Stock Exchange's Gilt Edged and Fixed Interest Market.


DENOMINATIONS OF THE ISSUING ENTITY NOTES
     The issuing entity notes (in either global or definitive form) will be
issued in the denominations specified in the relevant prospectus supplement,
save that the minimum denomination of each issuing entity note will be such as
may be allowed or required from time to time by the relevant central bank or
regulatory authority (or equivalent body) or any laws or regulations applicable
to the relevant currency and save that the minimum denomination of each US
dollar denominated issuing entity note will be $100,000 and in integral
multiples of $1,000 in excess thereof, each sterling denominated issuing entity
note will be issued in minimum denominations of {pound-sterling}50,000 and in
integral multiples of {pound-sterling}1,000 in excess thereof and each euro
denominated issuing entity note will be issued in minimum denominations of
*50,000 and in integral multiples of *1,000 in excess thereof.


MATURITIES
     Issuing entity notes will be issued in such maturities as may be specified
in the relevant prospectus supplement, subject to compliance with all
applicable legal, regulatory and/or central bank requirements.


                                       21





CURRENCIES
     Subject to compliance with all applicable legal, regulatory and/or central
bank requirements, a series and class (or sub-class) of issuing entity notes
may be denominated in such currency or currencies as may be agreed between the
relevant underwriters and/or dealers and the issuing entity as specified in the
relevant prospectus supplement.


ISSUE PRICE
     Each series and class (or sub-class) of issuing entity notes may be issued
on a fully paid basis and at an issue price which is at par or at a discount
to, or a premium over, par.


SELLING RESTRICTIONS
     For a description of certain restrictions on offers, sales and deliveries
of issuing entity notes and on the distribution of offering material in the
United Kingdom and certain other jurisdictions, see "UNDERWRITING" below and in
the relevant prospectus supplement.


RELATIONSHIP BETWEEN THE ISSUING ENTITY NOTES AND THE MASTER INTERCOMPANY LOAN
     The gross proceeds of each issue of issuing entity notes will fund an
intercompany loan under the master intercompany loan agreement. Each such
intercompany loan will comprise multiple term advances, each relating to a
particular series and class (or sub-class) of issuing entity notes forming part
of the relevant issue. The repayment terms of each term advance (for example,
dates for payment of principal and the type of amortisation or redemption) will
reflect the terms of the related series and class (or sub-class) of issuing
entity notes. Subject to any swap agreements as described under "THE SWAP
AGREEMENTS" and the Funding priority of payments and the issuing entity priority
of payments, the issuing entity will make payments on the relevant series and
class (or sub-class) of issuing entity notes from payments received by it from
Funding under the corresponding term advance of the master intercompany loan
and, in each case where the relevant class (or sub-class) of issuing entity
notes is denominated in a currency other than sterling, after making the
appropriate currency exchange under the corresponding issuing entity swap
agreement.

     The ability of Funding to make payments on the master intercompany loan
will depend to a large extent on (a) Funding receiving its share of collections
on the trust property, which will in turn depend principally on the collections
the mortgages trustee receives on the loans and the related security and (b)
the allocation of monies between the previous intercompany loans, the master
intercompany loan and any new intercompany loans. See "SUMMARY OF THE ISSUING
ENTITY NOTES - INTERCOMPANY LOANS".


DIAGRAM OF THE PRIORITY OF PAYMENTS BY THE ISSUING ENTITY AND SUBORDINATION
RELATIONSHIPS
     The following diagram illustrates in a general way the payment priorities
for revenue receipts and principal receipts by the issuing entity before
acceleration of the intercompany loans and also indicates the subordination
relationship among the issuing entity notes of a particular issue. This diagram
does not indicate the priority of payments by Funding, nor does it indicate the
priority of payments by the issuing entity after acceleration of the
intercompany loans. For the sake of simplicity, this diagram omits material
details relating to the payment priorities. You should refer to "CASHFLOWS" for
a description of the priorities of payments by Funding and the issuing entity
in all circumstances.

                                       22



                                   [Graphic]


     *Includes scheduled amounts and, provided that termination of a swap is not
  related to a default or rating downgrade of the related swap provider, early
  termination amounts payable to the swap providers for the swaps entered into
  by the issuing entity corresponding to the relevant class (or sub-class) of
  issuing entity notes. Amounts received by the issuing entity from such swap
  providers under the relevant swap will be used to make payments of interest
  and principal on the corresponding class (or sub-class) of issuing entity
  notes.



OPERATIVE DOCUMENTS CONCERNING THE ISSUING ENTITY NOTES
     The issuing entity will issue each series of issuing entity notes under
the trust deed. The issuing entity notes will also be subject to the issuing
entity paying agent and agent bank agreement. The security for the issuing
entity notes will be created under the issuing entity deed of charge between
the issuing entity, the issuing entity security trustee and the issuing
entity's other secured creditors. Operative legal provisions relating to the
issuing entity notes are included in the trust deed, the issuing entity paying
agent and agent bank agreement, the issuing entity deed of charge, the issuing
entity cash management agreement and the issuing entity notes themselves, each
of which are governed by English law.


                                       23




PAYMENT AND RANKING OF THE ISSUING ENTITY NOTES
     Payments of interest and principal on the class A notes of each series due
and payable on an interest payment date will rank ahead of payments of interest
and principal on the class B notes of any series, the class M notes of any
series, the class C notes of any series and the class D notes of any series (in
each case due and payable on such interest payment date). Payments of interest
and principal on the class B notes of each series will rank ahead of payments
of interest and principal on the class M notes of any series, the class C notes
of any series and the class D notes of any series (in each case due and payable
on such interest payment date). Payments of interest and principal on the class
M notes of each series will rank ahead of payments of interest and principal on
the class C notes of any series and the class D notes of any series (in each
case due and payable on such interest payment date). Payments of interest and
principal on the class C notes of each series will rank ahead of payments of
interest and principal on the class D notes of any series (in each case due and
payable on such interest payment date). For more information on the priority of
payments, see "CASHFLOWS" and see also "RISK FACTORS - SUBORDINATION OF OTHER
ISSUING ENTITY NOTE CLASSES MAY NOT PROTECT NOTEHOLDERS FROM ALL RISK OF LOSS".

     Payments of interest and principal on the class A notes of each series
rank equally (but subject to the interest payment dates, scheduled redemption
dates or permitted redemption dates of each series of class A notes). Payments
of interest and principal on the class B notes of each series rank equally (but
subject to the interest payment dates or permitted redemption dates of each
series of class B notes). Payments of interest and principal on the class M
notes of each series rank equally (but subject to the interest payment dates or
permitted redemption dates of each series of class M notes). Payments of
interest and principal on the class C notes of each series rank equally (but
subject to the interest payment dates or permitted redemption dates of each
series of class C notes). Payments of interest and principal on the class D
notes of each series rank equally (but subject to the interest payment dates or
permitted redemption dates of each series of class D notes). The interest
payment dates, scheduled redemption dates and permitted redemption dates for a
series and class (or sub-class) of issuing entity notes will be specified in
the relevant prospectus supplement.

     Investors should note that subject as further described under "CASHFLOWS":

     *   Issuing entity notes of different series and classes (or sub-classes)
         are intended to receive payment of interest and principal at different
         times, and therefore lower ranking classes of issuing entity notes of
         one series may be paid interest and principal before higher ranking
         classes of issuing entity notes of a different series.

     *   No term advance other than the AAA term advances and, consequently, no
         issuing entity notes of any class other than the class A notes may be
         repaid principal if, following such repayment, the amount of credit
         enhancement available from all outstanding subordinated term advances,
         reserves and other forms of credit enhancement is less than the
         required subordinated amount for any class of issuing entity notes more
         senior to that term advance. The required subordinated amount for each
         class of US notes will be specified in the relevant prospectus
         supplement and may change for new issues of issuing entity notes. The
         repayment tests which determine whether the principal outstanding of
         any term advance and, consequently, any series and class (or sub-class)
         of issuing entity notes, may be repaid principal are set out in
         "CASHFLOWS". The failure to repay principal in respect of a term
         advance (other than the AAA term advances) and the related issuing
         entity notes on the applicable interest payment dates due to the
         repayment tests not being met will not constitute an event of default
         in respect of such term advance or in respect of the related issuing
         entity notes.

     *   If there is a debit balance on a principal deficiency sub-ledger with
         respect to a particular lower ranking term advance or the adjusted
         first reserve fund level is less than the first reserve fund required
         amount or arrears in respect of loans in the mortgages trust exceed a
         specified amount (each as described below under "CASHFLOWS") and there
         is a more senior term advance and related series and class (or sub-
         class) of issuing entity notes outstanding, no amount of principal
         will be repayable in respect of such lower ranking term advance and
         related series and class (or sub-class) of issuing entity notes until
         such situation is rectified. The failure to repay principal in respect
         of such lower ranking term advance and the related issuing entity
         notes on the applicable redemption dates for any of the aforementioned
         reasons will not constitute an event of default in respect of such
         term advance or in respect of the related issuing entity notes.


     *   To the extent required, but subject to certain limits and conditions,
         Funding may apply amounts standing to the credit of the first reserve
         fund and the Funding liquidity reserve fund (if any) in payment of,
         among other things, amounts due to the issuing entity in respect of
         the term advances.

     *   Prior to service of a note enforcement notice, a series and class (or
         sub-class) of issuing entity notes may be redeemed on a permitted
         redemption date only to the extent of the amount (if any) repaid on
         the related term advance in respect of such date.


                                       24




     *   If not redeemed earlier, each series and class (or sub-class) of
         issuing entity notes will be redeemed by the issuing entity on the
         final maturity date specified in the relevant prospectus supplement.
         The failure to redeem a series and class (or sub-class) of issuing
         entity notes on its final maturity date will constitute a note event
         of default in respect of such issuing entity notes.

     *   Following a trigger event or service of an intercompany loan
         acceleration notice or a note enforcement notice, the priority of
         payments will change and the issuing entity will make payments of
         interest and principal in accordance with and subject to the relevant
         priority of payments as described below under "CASHFLOWS".


FIXED RATE NOTES
     If issued, a series and class (or sub-class) of fixed rate notes would
bear interest at a fixed rate and the interest would be payable on the interest
payment dates and on redemption as specified in the relevant prospectus
supplement and would be calculated on the basis of the day count fraction
specified in the relevant prospectus supplement.


FLOATING RATE NOTES
     If issued, a series and class (or sub-class) of floating rate notes would
bear interest in each case at the rate specified in the relevant prospectus
supplement. The margin, if any, relating to such series and class (or sub-
class) of issuing entity notes would be specified in the relevant prospectus
supplement. Interest on floating rate notes in respect of each interest period
would be payable on the interest payment dates and would be calculated on the
basis of the day count fraction specified in the relevant prospectus
supplement.


ZERO COUPON NOTES
     If issued, a series and class (or sub-class) of zero coupon notes would be
offered and sold at a discount to their nominal amount as specified in the
relevant prospectus supplement (ZERO COUPON NOTES).


BULLET REDEMPTION NOTES
     If issued, a series and class (or sub-class) of bullet redemption notes
would be redeemable in full on the bullet redemption date specified in the
relevant prospectus supplement. However, Funding will seek to accumulate funds
relating to payment of principal on each bullet term advance over its cash
accumulation period in order to make a single payment to the issuing entity so
that the issuing entity can redeem the corresponding bullet redemption notes in
full on the relevant bullet redemption date.

     A cash accumulation period in respect of a bullet term advance is the
period of time estimated to be the number of months prior to the relevant
bullet redemption date necessary for Funding to accumulate enough principal
receipts derived from its share of the trust property to repay that bullet term
advance to the issuing entity so that the issuing entity will be able to redeem
the corresponding bullet redemption notes in full on the relevant bullet
redemption date. The cash accumulation period is described under "THE MORTGAGES
TRUST". To the extent there are insufficient funds to redeem a series and class
(or sub-class) of bullet redemption notes on the relevant bullet redemption
date, then the issuing entity will be required to pay the shortfall, to the
extent it receives funds therefor, on subsequent interest payment dates in
respect of such issuing entity notes up until the final repayment date. No
assurance can be given that Funding will accumulate sufficient funds during the
cash accumulation period relating to any bullet term advance to enable it to
repay the relevant bullet term advance to the issuing entity so that the
issuing entity is able to repay principal of the related series and class (or
sub-class) of bullet redemption notes on the relevant bullet redemption date.

     See "RISK FACTORS - THE YIELD TO MATURITY OF THE ISSUING ENTITY NOTES MAY
BE ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS" and "RISK
FACTORS - THE ISSUING ENTITY'S ABILITY TO REDEEM THE ISSUING ENTITY NOTES ON
THEIR SCHEDULED REDEMPTION DATES IS AFFECTED BY THE RATE OF PREPAYMENT ON THE
LOANS".

     Following the earlier to occur of a trigger event and the step-up date (if
any) in relation to a series and class (or sub-class) of bullet redemption
notes, such issuing entity notes will be deemed to be pass-through notes and
the issuing entity will repay such issuing entity notes to the extent that
funds are available and subject to the conditions referred to above regarding
repayment on subsequent interest payment dates.

     For more information on the redemption of the issuing entity notes,
including a description of asset trigger events and non-asset trigger events,
see "THE MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY -
PRINCIPAL RECEIPTS" and "CASHFLOWS".


                                       25





SCHEDULED REDEMPTION NOTES
     If issued, a series and class (or sub-class) of scheduled redemption notes
would be redeemable on scheduled redemption dates in two or more scheduled
amortisation amounts, the dates and amounts of which will be specified in the
relevant prospectus supplement. Prior to each scheduled redemption date,
Funding will seek to accumulate sufficient funds so that it may repay the
issuing entity each scheduled amortisation amount on the relevant scheduled
redemption date so that the issuing entity is able to repay principal on the
related series and class (or sub-class) of scheduled redemption notes on the
relevant scheduled redemption date.

     A scheduled amortisation period in respect of a scheduled amortisation
amount is the period of time estimated to be the number of months prior to the
relevant scheduled redemption date necessary for Funding to accumulate enough
principal receipts derived from its share of the trust property to repay that
scheduled amortisation amount to the issuing entity on the relevant scheduled
redemption date. The scheduled amortisation period is described under "THE
MORTGAGES TRUST". If there are insufficient funds on a scheduled redemption
date for Funding to repay the issuing entity the relevant scheduled
amortisation amount, then the issuing entity will be required to pay the
shortfall in respect of the related series and class (or sub-class) of
scheduled redemption notes, to the extent it receives funds therefor, on
subsequent interest payment dates in respect of such issuing entity notes. No
assurance can be given that Funding will accumulate sufficient funds during the
scheduled amortisation period relating to any scheduled amortisation amount to
enable it to repay the relevant scheduled amortisation amount to the issuing
entity so that the issuing entity is able to repay principal of the related
series of scheduled redemption notes on the scheduled redemption date.

     Following the earlier to occur of a trigger event and the step-up date (if
any) in relation to a series and class (or sub-class) of scheduled redemption
notes, such issuing entity notes will be deemed to be pass-through notes and
the issuing entity will repay such issuing entity notes to the extent that
funds are available and subject to the conditions referred to above regarding
repayment on subsequent interest payment dates.

PASS-THROUGH NOTES
     If issued, a series and class (or sub-class) of pass-through notes would
be redeemable in full on the final maturity date specified in the relevant
prospectus supplement. On each interest payment date, Funding may make payments
of amounts equal to the pass-through requirement in respect of pass-through
term advances to the issuing entity so that the issuing entity may, on the
applicable interest payment date, repay all or part of the related series and
class (or sub-class) of pass-through notes prior to their final maturity dates.

     Following the earlier to occur of a trigger event and the
step-up date (if any) in relation to a series and class (or sub-class) of
pass-through notes, the issuing entity will repay such pass-through notes to
the extent that funds are available and subject to the conditions referred to
above for repayment on subsequent interest payment dates.

MONEY MARKET NOTES
     From time to time, the issuing entity may issue a series and class (or
sub-class) of issuing entity notes designated as money market notes in the
relevant prospectus supplement. MONEY MARKET NOTES are issuing entity notes
which will be "Eligible Securities" within the meaning of Rule 2a-7 under the
US Investment Company Act of 1940, as amended (the INVESTMENT COMPANY ACT).

     Money market notes will generally be bullet redemption notes or scheduled
redemption notes, the final maturity date of which will be fewer than 397 days
from the closing date on which such issuing entity notes were issued.

     Such money market notes may have the benefit of remarketing arrangements
under which a remarketing bank and a conditional note purchaser (the
REMARKETING BANK and the CONDITIONAL NOTE PURCHASER respectively) enter into
agreements under which the remarketing bank agrees to seek purchasers of the
relevant issuing entity notes on specified dates throughout the term of such
issuing entity notes (each such date a TRANSFER DATE) and the conditional note
purchaser agrees to purchase any such issuing entity notes on the related
transfer date if purchasers for such issuing entity notes have not been found,
provided that certain events have not then occurred.

     The transfer dates for any affected class (or sub-class) or series of
issuing entity notes will be specified in the relevant prospectus supplement but
are likely to be on every anniversary of issue of the relevant issuing entity
notes.


                                       26




     The circumstances in which a conditional note purchaser is not obliged to
purchase any affected issuing entity notes on a transfer date in circumstances
where purchasers for such issuing entity notes have not been found will
likewise be specified in the relevant prospectus supplement relating to the
particular issuing entity notes but will include the occurrence of an event of
default and may also include the occurrence of certain triggers related to the
ratings of the issuing entity notes (such events CONDITIONAL NOTE PURCHASER
OBLIGATION TERMINATION EVENTS).

     If prior to any transfer date purchasers for any issuing entity notes of
the relevant series or class (or sub-class) have not been found, unless a
conditional note purchaser obligation termination event has occurred, the
remarketing bank will serve a notice on the conditional note purchaser to
purchase the issuing entity notes which remain unremarketed on the transfer date
for a price per note specified in such notice.

     The rate of interest under the relevant issuing entity notes will be re-
set on each transfer date, either at a rate determined by the remarketing bank
or, if any issuing entity notes are to be acquired by the conditional note
purchaser, at a specified rate subject to a maximum re-set margin as specified
in such prospectus supplement.

     If the conditional note purchaser has purchased all of the issuing entity
notes as of any transfer date, the rate of interest shall cease to be re-set on
future transfer dates and the remarketing bank shall cease to be under any
obligation to find purchasers of such issuing entity notes on any transfer date
following such purchase.

     The appointment of the remarketing bank may be terminated by the issuing
entity if the remarketing bank becomes insolvent, no longer has the requisite
authority or ability to act in accordance with the terms of the relevant
documentation documenting the arrangements or a material breach of warranty or
covenant by the remarketing bank occurs and is outstanding under the relevant
documentation.

     The remarketing bank will have the right to terminate its remarketing
obligations under the relevant documentation if a note event of default occurs
and is continuing, there occurs an event beyond the control of the remarketing
bank such that it is unable to perform its obligations under the relevant
documentation or which in its reasonable opinion represents a material market
change affecting the issuing entity notes to be re-marketed, the requirements
of rule 2a-7 of the Investment Company Act for purchase of the relevant issuing
entity notes by money market funds have changed since the closing date for the
relevant issuing entity notes or if the conditional note purchaser purchases
all relevant issuing entity notes pursuant to its obligations under the
relevant documentation.

     No remarketing bank or conditional note purchaser shall have any recourse
to the issuing entity in respect of such arrangements.

     Certain risks relating to repayment of money market notes by means of a
money market note subscriber are described under "RISK FACTORS - THE REMARKETING
BANK MAY NOT BE ABLE TO REMARKET MONEY MARKET NOTES AND PAYMENTS FROM A
CONDITIONAL NOTE PURCHASER MAY NOT BE SUFFICIENT TO REPAY MONEY MARKET NOTES".
No assurance can be given that any remarketing bank or any conditional note
purchaser will comply with and perform their respective obligations under the
remarketing documentation. Each remarketing bank will be required to make the
representations required of underwriters as described in "UNDERWRITING".


     The issuing entity may also have the benefit of a 2a-7 swap provider
arrangement under which a swap provider (the 2A-7 SWAP PROVIDER) will be
required to make a principal payment under the relevant issuing entity swap
agreement to the issuing entity to enable the issuing entity to redeem a class
(or sub-class) of issuing entity notes in full on their bullet repayment date
(unless an asset trigger event has occurred on or prior to that date)
notwithstanding that it has not received the corresponding principal payment
required to be made by the issuing entity under the relevant issuing entity swap
agreement. A failure by the issuing entity to make the full principal repayment
on the bullet repayment date of the term advance corresponding to the relevant
class (or sub-class) of issuing entity notes for which the relevant issuing
entity swap was entered into will not constitute an event of default or a
termination event under the relevant issuing entity swap agreement. If such
arrangements apply to any money market notes, the relevant prospectus supplement
will, in addition to providing information regarding a series and class (or
sub-class) of money market notes, identify any 2a-7 swap provider in respect of
such money market notes and the terms of the applicable issuing entity swap
agreement.



     Certain risks relating to repayment of money market notes in reliance on
such an arrangement with a 2a-7 swap provider are described under "RISK FACTORS
- - YOU MAY BE SUBJECT TO RISKS RELATING TO EXCHANGE RATES OR INTEREST RATES ON
THE ISSUING ENTITY NOTES OR RISKS RELATING TO RELIANCE ON A 2A-7 SWAP
PROVIDER".


                                       27



REDEMPTION AND REPAYMENT
     If not redeemed earlier, each series and class (or sub-class) of issuing
entity notes will be redeemed by the issuing entity on the final maturity date
specified for such series and class (or sub-class) of issuing entity notes in
the relevant prospectus supplement.

     For more information on the redemption of the issuing entity notes, see
"THE MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY -
PRINCIPAL RECEIPTS" and "CASHFLOWS". See also "SUMMARY OF THE ISSUING ENTITY
NOTES - PAYMENT AND RANKING OF THE ISSUING ENTITY NOTES".


OPTIONAL REDEMPTION OR REPURCHASE OF THE ISSUING ENTITY NOTES
     The issuing entity may redeem all, but not a portion, of a series and class
(or sub-class) of issuing entity notes at their aggregate redemption amount,
together with any accrued and unpaid interest in respect thereof by giving
notice in accordance with the terms and conditions of the issuing entity notes
of that issue, subject to the issuing entity notes not having been accelerated
and the availability of sufficient funds, as described in detail in NUMBER 5.5
or, as applicable and if specified in the relevant prospectus supplement, NUMBER
5.6 under "TERMS AND CONDITIONS OF THE US NOTES" (subject to certain conditions
set out therein) in the following circumstances:

     *   if at any time it would become unlawful for the issuing entity to
         make, fund or to allow to remain outstanding a term advance made by it
         under the master intercompany loan agreement (SEE NUMBER 5.5 under
         "TERMS AND CONDITIONS OF THE US NOTES"); or

     *   on any interest payment date in the event of particular tax changes
         affecting the issuing entity, the issuing entity notes or the
         corresponding term advance under the master intercompany loan
         agreement (see NUMBER 5.5 under "TERMS AND CONDITIONS OF THE US
         NOTES"); or

     *   (if specified in the relevant prospectus supplement) if the new
         regulatory capital framework known as the Basel II Framework has been
         implemented in the United Kingdom (through the implementation of the
         EU Capital Requirements Directive) (see NUMBER 5.6 under "TERMS AND
         CONDITIONS OF THE US NOTES").

     In addition, the issuing entity may redeem in the same manner as stated in
the previous paragraph a series and class (or sub-class) of issuing entity
notes outstanding:

     *   on the step-up date relating to such series and class (or sub-class)
         of issuing entity notes (as specified in the relevant prospectus
         supplement) and on any interest payment date thereafter (see NUMBER
         5.4 under "TERMS AND CONDITIONS OF THE US NOTES"); or

     *   on any interest payment date on which the aggregate principal amount
         of such series and class (or sub-class) of issuing entity notes and
         all other classes of issuing entity notes of the same series is less
         than 10 per cent. of the aggregate principal amount outstanding of
         such series of issuing entity notes as at the relevant closing date on
         which such series of issuing entity notes was issued (see NUMBER 5.4
         under "TERMS AND CONDITIONS OF THE US NOTES").


POST-ENFORCEMENT CALL OPTION
     The note trustee is required at the request of the post-enforcement call
option holder, for a nominal consideration, to transfer or procure the transfer
of all of the class B notes and/or all of the class M notes and/or all of the
class C notes and/or all of the class D notes, as the case may be, to the post-
enforcement call option holder pursuant to the option granted to it by the note
trustee (as agent for the noteholders) under the terms of the post-enforcement
call option agreement. The post-enforcement call option may only be exercised
following enforcement and realisation of the issuing entity security to the
maximum extent possible (as certified by the issuing entity security trustee)
and the application of the proceeds of that enforcement. See "PECOH LIMITED".


WITHHOLDING TAX
     Payments of interest and principal with respect to the issuing entity
notes will be made subject to any withholding or deduction for or on account of
any taxes, and neither the issuing entity nor any other person will be obliged
to pay additional amounts in relation thereto. The applicability of any UK
withholding tax is discussed under "UNITED KINGDOM TAXATION".


                                       28





THE PROGRAMME DATE
     On 28 November 2006 (the PROGRAMME DATE) the issuing entity and other
principal transaction parties entered into the transaction documents in
relation to the establishment of the programme and the amendment and
restatement of certain transaction documents (some of which are also Funding
transaction documents).


CREDIT ENHANCEMENT
     Subject to the detailed description and limits set forth under the heading
"CREDIT STRUCTURE", the issuing entity notes of each series will have the
benefit of the following credit enhancement or support:

     *   availability of excess portions of Funding available revenue receipts
         (which consist of revenue receipts on the loans paid by the mortgages
         trustee to Funding and other amounts as set forth under the heading
         "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE REVENUE RECEIPTS") and
         of Funding available principal receipts (which consist of principal
         receipts on the loans paid by the mortgages trustee to Funding and
         other amounts as set forth under the heading "CASHFLOWS - DISTRIBUTION
         OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE
         FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT
         OF THE ISSUING ENTITY SECURITY - DEFINITION OF FUNDING AVAILABLE
         PRINCIPAL RECEIPTS");

     *   reserve funds that will be used in certain circumstances by Funding to
         meet any deficit in revenue or to repay amounts of principal; and

     *   subordination of junior classes of notes.


SWAP AGREEMENTS
     The issuing entity notes will also have the benefit of derivatives
instruments, namely the Funding swaps provided by Abbey, as the FUNDING SWAP
PROVIDER, and any issuing entity swaps in respect of the relevant series and
class (or sub-class) of issuing entity notes, as specified in the relevant
prospectus supplement. See "THE SWAP AGREEMENTS".


FUNDING PRINCIPAL DEFICIENCY LEDGER
     A principal deficiency ledger has been established to record principal
losses on the loans allocated to Funding and the application of Funding
available principal receipts to meet any deficiency in Funding available revenue
receipts or to fund the Funding liquidity reserve fund (if any) up to the
Funding liquidity reserve required amount.

     The Funding principal deficiency ledger has five sub-ledgers which will
correspond to each of the AAA term advances, the AA term advances, the A term
advances, the BBB term advances and the BB term advances, respectively. See
"CREDIT STRUCTURE - PRINCIPAL DEFICIENCY LEDGER".


TRIGGER EVENTS
     If an asset trigger event or non-asset trigger event should occur, then
payments on the issuing entity notes may be altered, as described in
"CASHFLOWS".

     An ASSET TRIGGER EVENT will occur when an amount is debited to the AAA
principal deficiency sub-ledger of Funding.

     A NON-ASSET TRIGGER EVENT means the occurrence of any of the following:
(a) an insolvency event in relation to the seller; (b) the seller's role as
servicer under the servicing agreement is terminated and a new servicer is not
appointed within 60 days; (c) on the distribution date immediately succeeding a
seller share event distribution date, the current seller share is equal to or
less than the minimum seller share (determined using the amounts of the current
seller share and minimum seller share that would exist after making the
distributions of the principal receipts due on that distribution date on the
basis that the cash manager assumes that those principal receipts are
distributed in the manner described under "- MORTGAGES TRUST ALLOCATION AND
DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE OCCURRENCE OF A TRIGGER
EVENT"); or (d) on the distribution date immediately succeeding a seller share
event distribution date, the aggregate outstanding principal balance of loans
comprising the trust property on such distribution date is less than the
required loan balance amount in effect at that time. The required loan balance
amount in effect at the time of an offering of US notes will be set forth in
the relevant prospectus supplement under the heading "SUMMARY - NON-ASSET
TRIGGER EVENT". The required loan balance amount may change at the time of any
new issue of notes. See "THE MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION
OF TRUST PROPERTY - PRINCIPAL RECEIPTS".

     A TRIGGER EVENT means an asset trigger event and/or a non-asset trigger
event.


                                       29




ACCELERATION
     All issuing entity notes will become immediately due and payable and the
issuing entity security will be enforced on the service on the issuing entity
by the note trustee of a note enforcement notice. The note trustee becomes
entitled to serve a note enforcement notice at any time after the occurrence of
a note event of default in respect of a series and class (or sub-class) of
issuing entity notes (and it shall, subject to being indemnified and/or secured
to its satisfaction, do so on the instructions of the noteholders of the
applicable class of issuing entity notes across all series (holding in
aggregate at least one quarter in principal amount outstanding of such class of
notes) or if directed to do so by an extraordinary resolution of the holders of
the relevant class of notes then outstanding) provided that, at such time, all
issuing entity notes ranking in priority to such class of notes have been
repaid in full.


THE LOANS
     The loans comprising the portfolio (included in the trust property) from
time to time have been and will be originated by the seller and secured by
first legal charges or first-ranking standard securities over residential
property located in England, Wales or Scotland.

     The loans in the portfolio consist of several different types with a
variety of characteristics relating to, among other things, calculation of
interest and repayment of principal and comprise or will comprise:

     *   loans which are subject to variable rates of interest set by the
         seller based on general interest rates and competitive forces in the
         United Kingdom mortgage market from time to time;

     *   loans which track a variable rate of interest other than a variable
         rate set by the seller (for example, a rate set at a margin above
         sterling LIBOR or above rates set by the Bank of England); and

     *   loans which are subject to fixed rates of interest, including capped
         rate loans that are subject to the specified capped rate of interest,
         set by reference to a predetermined rate or series of rates for a
         fixed period or periods.

     The loans in the portfolio will also include flexible loans. A flexible
loan allows the borrower to, among other things, make larger repayments than
are due on a given payment date (which may reduce the life of the loan) or draw
further amounts under the loan. A flexible loan also allows the borrower to
make under-payments or to take payment holidays. Any drawings under flexible
loans will be funded solely by the seller. This means that the drawings under
flexible loans will be added to the trust property and will be included in the
seller's share of the trust property for the purposes of allocating interest
and principal.

     See "THE LOANS - CHARACTERISTICS OF THE LOANS" for a more detailed
description of the loans offered by the seller and see the relevant prospectus
supplement for statistical information on the portfolio.

     The trust property may be supplemented by the seller assigning new loans
to the mortgages trustee from time to time after the date of this prospectus.

     New loans assigned to the mortgages trustee will be required to comply
with specified criteria (see "ASSIGNMENT OF THE LOANS AND THEIR RELATED
SECURITY - ASSIGNMENT OF LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES
TRUSTEE"). Any new loans assigned to the mortgages trustee will increase the
total size of the trust property, and will increase the Funding share of the
trust property to the extent only that Funding has paid for an increased share
of the trust property. To the extent that Funding does not pay for an increased
share, the seller share of the trust property will increase by a corresponding
amount.

     All the loans in the portfolio are, and any new loans or drawings under
flexible loans added to the trust property will be, secured by first legal
charges over freehold or leasehold properties located in England or Wales or by
first-ranking standard securities over heritable or long leasehold properties
located in Scotland. Some flexible loans are or will be secured by both a first
and second legal charge or standard security in favour of the seller.

     All loans are originated according to the seller's lending criteria for
mortgage loans applicable at the time of origination. The seller's current
lending criteria are described further in "THE LOANS - LENDING CRITERIA". The
seller may from time to time change its lending criteria and any other terms
applicable to new loans or their related security assigned to the mortgages
trustee after the date of this prospectus so that all new loans originated
after the date of that change will be subject to the new lending criteria.
Notwithstanding any change to the lending criteria or other terms applicable to
the loans, the loans and their related security may only be sold to the
mortgages trustee if they comply with the seller's warranties in the mortgage
sale agreement. If a loan or its related security does not materially comply
with these warranties, then the seller will have 20 days in which to cure the
default. If the default cannot be or is not cured within 20 days, then at
Funding's and the security trustee's direction the mortgages trustee may
require the seller to repurchase the


                                       30



loan or loans under the relevant mortgage account and their related security
from the mortgages trustee. If the seller does not repurchase those loans and
their related security, then the trust property will be deemed to be reduced
by an amount equal to the amount outstanding under those loans. The size of the
seller's share of the trust property will reduce by that amount but the size
of Funding's share of the trust property will not alter, and the respective
percentage shares of the seller and Funding in the trust property will alter
accordingly.


ASSIGNMENT OF THE LOANS
     The seller assigned the portfolio to the mortgages trustee on the initial
closing date and on a number of subsequent dates pursuant to the terms of the
mortgage sale agreement. After the date of this prospectus, the seller may
assign further new loans and their related security to the mortgages trustee in
order to increase or maintain the size of the trust property. The seller may
increase the size of the trust property from time to time in relation to an
issue of issuing entity notes under the programme or new notes by a new issuing
entity, the proceeds of which are applied ultimately to fund the assignment of
the new loans and their related security to the mortgages trustee, or to comply
with its obligations under the mortgage sale agreement as described under
"ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY".

     Although the seller has sold or will sell the loans to the mortgages
trustee, the seller continues to have an interest in the loans as one of the
beneficiaries of the mortgages trust. The seller is the sponsor of the
programme in connection with which the issuing entity is issuing the issuing
entity notes.

     When new loans are assigned to the mortgages trustee, the amount of the
trust property will increase. Depending on the circumstances, the increase in
the trust property may result in an increase in either the seller's share of
the trust property or Funding's share of the trust property (or both). For a
description of how adjustments are made to the seller's share and Funding's
share of the trust property, see "THE MORTGAGES TRUST".

     Some fees payable by the mortgage borrowers, such as early repayment fees,
will be given back to the seller and not included in the trust property. For
more information on the mortgage sale agreement, see "ASSIGNMENT OF THE LOANS
AND THEIR RELATED SECURITY".


THE MORTGAGES TRUST
     The mortgages trustee holds the trust property for both Funding and the
seller. Funding and the seller each has a joint and undivided beneficial
interest in the trust property. However, payments of interest and principal
arising from the loans in the trust property are allocated to Funding and the
seller according to Funding's share of the trust property and the seller's
share of the trust property, calculated periodically as described later in this
section. As at the date of this prospectus, the beneficiaries of the trust are
Funding and the seller only. At a later date, new funding entities may become
beneficiaries of the trust (subject to the agreement of the seller and
Funding).

     The trust property will be made up of the loans in the portfolio and their
related security and any income generated by the loans or their related
security. The trust property will also include any money in the mortgages
trustee guaranteed investment contract, or GIC, account and in any other bank
account or bank accounts held by the mortgages trustee (as agreed by the
mortgages trustee, Funding, the seller and the security trustee) from time to
time, called the alternative accounts. Any bank account of the mortgages trustee
will be managed by the cash manager under the cash management agreement. The
mortgages trustee GIC account is the bank account in which the mortgages
trustee holds any cash that is part of the trust property until it is
distributed to the beneficiaries. The alternative accounts are accounts into
which payments by some borrowers are paid initially. Amounts on deposit in the
alternative accounts are swept into the mortgages trustee GIC account on a
regular basis but in any event no later than the next London business day after
they are deposited in the relevant alternative account.

     In addition, drawings under flexible loans, and any new loans and their
related security that the seller assigns to the mortgages trustee after the
date of this prospectus, will be part of the trust property, unless they are
repurchased by the seller. The seller will be solely responsible for funding
drawings under flexible loans. The composition of the trust property will
fluctuate as drawings under flexible loans and new loans are added and as the
loans that are already part of the trust property are repaid or mature or
default or are repurchased by the seller.

     The relevant prospectus supplement will set out the approximate amounts of
Funding's share of the trust property and the seller's share of the trust
property as at the relevant closing date and will be calculated in accordance
with the formula described in "THE MORTGAGES TRUST - FUNDING SHARE OF THE TRUST
PROPERTY" and "THE MORTGAGES TRUST - SELLER SHARE OF THE TRUST PROPERTY".


                                       31




     Income (but not principal) from the trust property is distributed at least
monthly to Funding and the seller on each distribution date. A distribution
date is the eighth day (or if not a London business day, the next succeeding
London business day) of each month after the relevant closing date (as
specified in the relevant prospectus supplement) and any other day during a
month that Funding acquires a further interest in the trust property and/or the
mortgages trustee acquires new loans from the seller. On each of these
distribution dates, Funding's share and the seller's share of the trust
property, and the percentage of the total to which each relates, are
recalculated to take into account:

     *   principal payments on the loans distributed to Funding and/or the
         seller since the last distribution date (in general, a principal
         payment made to a party reduces that party's share of the trust
         property);

     *   any drawings under flexible loans since the last distribution date
         (these will be funded by the seller and, in general, the seller's
         share of the trust property will increase accordingly);

     *   any increase in Funding's share of the trust property acquired since
         the last distribution date and any corresponding decrease in the
         seller's share (which happens when Funding receives additional funds
         under a new intercompany loan and which, in general, increases
         Funding's share of the trust property);

     *   the assignment of any new loans to the mortgages trustee which
         increases the total size of the trust property (and the Funding share
         or seller share of the trust property will increase depending on
         whether Funding has provided consideration for all or a portion of
         that assignment);

     *   any decrease in the interest charging balance of a flexible loan due
         to a borrower making overpayments (which reduces the outstanding
         balance of the relevant flexible loan at that time) (see "THE
         MORTGAGES TRUST - FLUCTUATION OF THE FUNDING'S SHARE/SELLER'S SHARE OF
         THE TRUST PROPERTY"); and

     *   any increase in the interest charging balance of a flexible loan due
         to a borrower taking a payment holiday or making an underpayment
         (which increases the share of Funding and the seller in the trust
         property unless the seller has made a payment to Funding to increase
         its share of the trust property (see "THE MORTGAGES TRUST -
         ACQUISITION BY THE SELLER OF A FURTHER INTEREST IN THE TRUST
         PROPERTY")).

     On each distribution date, income (but not principal) from the trust
property is distributed to Funding and losses on the loans are allocated to
Funding, in each case in proportion to Funding's percentage of the trust
property calculated on the previous distribution date. Similarly, income (but
not principal) and losses from the trust property are distributed or, in the
case of losses, allocated to the seller in accordance with the seller's
percentage of the trust property calculated on the previous distribution date.

     Whether the mortgages trustee distributes principal received on the loans
to Funding depends on a number of factors. In general, Funding receives payment
of principal in, inter alia, the following circumstances:

     *   when Funding is accumulating principal during a cash accumulation
         period in order to repay the bullet term advances;

     *   when Funding is scheduled to make repayments on a scheduled
         amortisation term advance or to accumulate funds in order to repay the
         scheduled amortisation term advance (in which case principal receipts
         on the loans in general will be paid to Funding during the scheduled
         amortisation period based on the amounts required by Funding to pay
         the amounts that will fall due and payable in respect of the scheduled
         amortisation term advance on the next following interest payment date)
         (see "THE MORTGAGES TRUST - MORTGAGES TRUST ALLOCATION AND
         DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE OCCURRENCE OF A
         TRIGGER EVENT");

     *   when Funding is required to pay any amounts which will fall due and
         payable in respect of any other term advances;

     *   when, in relation to previous term advances and any new term advances,
         Funding is either accumulating principal during a cash accumulation
         period or a scheduled amortisation period or is scheduled to make
         principal repayments (in which case principal receipts will be paid to
         Funding based on the nature of those previous term advances and/or new
         term advances and the terms of the mortgages trust deed);

     *   when a non-asset trigger event has occurred and an asset trigger event
         has not occurred (in which case principal receipts on the loans will
         be allocated and paid to Funding first); or


                                       32




     *   when an asset trigger event has occurred or the security granted by
         Funding to the security trustee has been enforced (in which case
         principal receipts on the loans will be paid to Funding in proportion
         to its share of the trust property).

     For more information on the mortgages trust, the cash accumulation period,
the scheduled amortisation period and the distribution of principal receipts on
the loans, including a description of when a non-asset trigger event or an
asset trigger event will occur, see "THE MORTGAGES TRUST".


INTERCOMPANY LOANS
     The issuing entity has entered into the master intercompany loan agreement
with Funding. As used in this prospectus, term advances made by the issuing
entity to Funding under the master intercompany loan agreement in respect of a
particular issue will constitute an intercompany loan separate from any previous
intercompany loans and/or any new intercompany loans. As described under "-
RELATIONSHIP BETWEEN THE ISSUING ENTITY NOTES AND THE MASTER INTERCOMPANY LOAN",
each intercompany loan will consist of multiple term advances, each
corresponding to a particular series and class (or sub-class) of issuing entity
notes. The term advances may comprise AAA tranches, AA tranches, A tranches, BBB
tranches and BB tranches reflecting the designated credit rating assigned to
each term advance (see "THE MASTER INTERCOMPANY LOAN AGREEMENT - RATINGS
DESIGNATIONS OF THE RELEVANT TERM ADVANCES"). The term advance related to a
series and class (or sub-class) of issuing entity notes will be specified for
such series and class (or sub-class) of issuing entity notes in the relevant
prospectus supplement. The terms of each term advance will be set forth in the
relevant term advance supplement and the master intercompany loan agreement.

     From time to time and subject to certain conditions, the issuing entity
will lend amounts to Funding using the proceeds of each issuance of or, as
applicable, the sterling equivalent to the proceeds of each issuance of, a
series and class (or sub-class) of issuing entity notes. Funding will use the
funds advanced under each such term advance under the master intercompany loan
to:

     *   make a payment to the seller as consideration for the sale of the
         loans (together with their related security) sold by the seller to the
         mortgages trustee in connection with the relevant issue by the issuing
         entity and the making of the relevant term advances to Funding, which
         will result in an increase in the amount of the trust property and a
         corresponding adjustment to the value of the Funding share of the
         trust property and the value of the seller share of the trust
         property;

     *   acquire part of the seller share of the trust property which will
         result in a corresponding decrease of the seller share of the trust
         property and a corresponding increase in the Funding share of the
         trust property;

     *   fund or replenish the first reserve fund; and/or

     *   make a payment to the issuing entity or a previous issuing entity or a
         new issuing entity to refinance a previous term advance.

     As described in "- THE ISSUING ENTITY NOTES - RELATIONSHIP BETWEEN THE
ISSUING ENTITY NOTES AND THE MASTER INTERCOMPANY LOAN", each current
intercompany loan under the master intercompany loan will be split into
multiple term advances to match the underlying series and classes (or sub-
classes) of issuing entity notes: the AAA term advances, matching the issue of
the class A notes of each series; the AA term advances, matching the issue of
the class B notes of each series; the A term advances, matching the issue of
the class M notes of each series; the BBB term advances, matching the issue of
the class C notes of each series; and the BB term advances, matching the issue
of the class D notes. Together these advances are referred to in this
prospectus as the TERM ADVANCES.

     Subject to the provisions of the relevant Funding priority of payments
(see "CASHFLOWS"), Funding will repay each term advance under the master
intercompany loan agreement from payments received from Funding's share of the
trust property from the mortgages trustee, as described under "- THE MORTGAGES
TRUST". To the extent required, but subject to certain limits and conditions,
Funding may also apply amounts standing to the credit of the first reserve fund
and the Funding liquidity reserve fund (if any) in making payments of interest
and principal due under the master intercompany loan agreement. The issuing
entity will make payments of interest and principal on the issuing entity notes
primarily from payments of interest and principal made by Funding under the
master intercompany loan agreement.  The repayment schedule for the series of
each term advance is as set out in the relevant prospectus supplement.

     A term advance may be a bullet term advance, a scheduled amortisation term
advance or a pass-through term advance. A BULLET TERM ADVANCE is a term advance
that is scheduled to be repaid in full in one instalment on one interest
payment date. A SCHEDULED AMORTISATION TERM ADVANCE is a term advance that is
scheduled to be repaid in more than one instalment on more than one interest
payment date. Such instalments and interest payment dates are referred to as
SCHEDULED AMORTISATION AMOUNTS and


                                       33



     SCHEDULED REPAYMENT DATES. A PASS-THROUGH TERM ADVANCE is a term advance
that has no scheduled repayment date other than its final repayment date. Term
advances with pass-through repayment will be repaid on or after the interest
payment date on which the term advances with the same series designation and a
higher rating designation in respect of the series have been fully repaid. The
designation and type of term advance and the repayment schedule, if any, for the
term advances advanced in connection with a particular series and class (or
sub-class) of issuing entity notes will be set out in the relevant prospectus
supplement.

     Funding is generally required to repay principal on the term advances of
any intercompany loan based on their respective term advance ratings. This
means that the AAA term advances are repaid before the AA term advances, which
in turn are repaid before the A term advances, which in turn are repaid before
the BBB term advances and which in turn are repaid before the BB term advances.
Prior to the occurrence of a trigger event or notice of enforcement of the
Funding security or of the issuing entity security, there are a number of
exceptions to this priority of payments. For further information on such
exceptions, see "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL
RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY OR THE OCCURRENCE OF A
TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING ENTITY SECURITY - RULES FOR
APPLICATION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS AND FUNDING PRINCIPAL
RECEIPTS". This means that payments on the AAA term advances, the AA term
advances, the A term advances, the BBB term advances and the BB term advances
under an intercompany loan, even though they may have a lower term advance
rating than the relevant bullet term advance under another intercompany loan,
should not be affected by the cash accumulation period under that other
intercompany loan.

During a cash accumulation period in respect of a bullet term advance or a
scheduled amortisation period in respect of a scheduled amortisation term
advance of an intercompany loan, no principal repayments will be made in
respect of any of the AA term advances, any of the A term advances, any of the
BBB term advances or any of the BB term advances made under that same
intercompany loan. If, however, Funding is in a cash accumulation period for a
bullet term advance or a scheduled amortisation period for a scheduled
amortisation term advance under an intercompany loan, then Funding will
continue to set aside amounts in respect of the bullet term advance or
scheduled amortisation term advance and make principal repayments in respect of
any of the AA term advances, any of the A term advances, any of the BBB term
advances or any of the BB term advances (or other pass-through term advances of
the issuing entity) of each series due and payable under any other intercompany
loan based on the amount of principal receipts paid by the mortgages trustee to
Funding on each distribution date and the share of those which is allocable to
that other intercompany loan (see "CASHFLOWS - DISTRIBUTION OF FUNDING
AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY OR
THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING ENTITY SECURITY
- - RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS AND FUNDING
PRINCIPAL RECEIPTS"). This means that payments on the AAA term advances, the AA
term advances, the A term advances, the BBB term advances and the BB term
advances under an intercompany loan, even though they may have a lower term
advance rating than the relevant bullet term advance or scheduled amortisation
term advance under another intercompany loan, should not be affected by the
cash accumulation period or the scheduled amortisation period, as the case may
be, under another intercompany loan.

     During the cash accumulation period for any bullet term advance or the
scheduled amortisation period for any scheduled amortisation term advance under
an intercompany loan, Funding will continue to make principal repayments on the
term advances made under other intercompany loans if those term advances are
then due and scheduled to be paid, pro rata with any payment of an equal
priority subject to having sufficient funds therefor after meeting its
obligations with a higher priority.

     When principal amounts are due and payable on a bullet term advance or
scheduled amortisation term advance under an intercompany loan, and principal
amounts are also due and payable on any of the AAA term advances, the AA term
advances, the A term advances, the BBB term advances or the BB term advances
under another intercompany loan, Funding will continue to make principal
repayments on those AAA term advances, AA term advances, A term advances, BBB
term advances, or BB term advances, based on the amount of principal receipts
paid by the mortgages trustee to Funding on each distribution date and the
portion thereof which is allocable to that other intercompany loans (see
"CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO
ENFORCEMENT OF THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR
ENFORCEMENT OF THE ISSUING ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING
AVAILABLE PRINCIPAL RECEIPTS AND FUNDING PRINCIPAL RECEIPTS").

     If on an interest payment date in respect of which principal is scheduled
to be paid on any AA term advance, A term advance, BBB term advance or BB term
advance, the amount of principal due (or any part thereof) in respect of the AA
term advance, A term advance, BBB term advance or BB term advance, as the case
may be, will only be payable if, after giving effect to such payment and the
payment to be made on such date in respect of the related series and class (or
sub-class) of issuing entity notes, the required

                                       34



amount of subordination in respect of the relevant series and class (or
sub-class) of issuing entity notes is maintained (see "CASHFLOWS - DISTRIBUTION
OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING
SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING
ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS
AND FUNDING PRINCIPAL RECEIPTS - 6. REPAYMENT TESTS").

     Whether Funding will have sufficient funds to repay the term advances, on
the dates described in the relevant prospectus supplement, will depend on a
number of factors (see "RISK FACTORS - THE YIELD TO MATURITY OF THE ISSUING
ENTITY NOTES MAY BE ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE
LOANS" and "RISK FACTORS - THE ISSUING ENTITY'S ABILITY TO REDEEM THE ISSUING
ENTITY NOTES ON THEIR SCHEDULED REDEMPTION DATES IS AFFECTED BY THE RATE OF
PREPAYMENT ON THE LOANS").

     The circumstances under which the issuing entity can take action against
Funding if it does not make a repayment under the master intercompany loan
agreement are limited. In particular, it will not be an event of default in
respect of the master intercompany loan agreement if Funding does not repay
amounts due in respect of the master intercompany loan where Funding does not
have the money to make the relevant repayment. For more information on the
master intercompany loan agreement, see "THE MASTER INTERCOMPANY LOAN
AGREEMENT".


SECURITY GRANTED BY FUNDING AND THE ISSUING ENTITY
     To secure its obligations to the issuing entity under the master
intercompany loan and to Funding's other secured creditors, Funding entered
into a deed of charge on 26 July 2000. On 29 November 2000, Funding entered
into a first deed of accession to the Funding deed of charge with Holmes
Financing (No. 2) PLC and the other parties who entered into the original deed
of charge on 26 July 2000. On 23 May 2001, Funding entered into a second deed
of accession with Holmes Financing (No. 3) PLC and the other parties who
entered into the first deed of accession on 29 November 2000. On 5 July 2001,
Funding entered into a third deed of accession with Holmes Financing (No. 4)
PLC and the other parties who entered into the second deed of accession on 23
May 2001. On 8 November 2001, Funding entered into a fourth deed of accession
with Holmes Financing (No. 5) PLC and the other parties who entered into the
third deed of accession on 5 July 2001. On 7 November 2002, Funding entered
into an amended and restated Funding deed of charge with Holmes Financing (No.
6) PLC and the other parties who entered into the previous deeds of accession.
On 26 March 2003, Funding entered into a first deed of accession to the amended
and restated Funding deed of charge with Holmes Financing (No. 7) PLC and the
other parties who entered into the amended and restated Funding deed of charge.
On 1 April 2004, Funding entered into a second deed of accession to the amended
and restated Funding deed of charge with Holmes Financing (No. 8) PLC and the
other parties who entered into the first deed of accession to the amended and
restated Funding deed of charge on 26 March 2003. On 8 December 2005, Funding
entered into a third deed of accession to the amended and restated Funding deed
of charge with Holmes Financing (No. 9) PLC and the other parties who entered
into the second deed of accession to the amended and restated Funding deed of
charge on 1 April 2004. On 8 August 2006, Funding entered into a fourth deed of
accession to the amended and restated Funding deed of charge with Holmes
Financing (No. 10) PLC and the other parties who entered into the third deed of
accession to the amended and restated Funding deed of charge. On 28 November
2006, Funding entered into a second amended and restated Funding deed of charge
with the issuing entity and the other parties who entered into the fourth deed
of accession to the amended and restated Funding deed of charge. The second
amended and restated Funding deed of charge is referred to as the FUNDING DEED
OF CHARGE. Pursuant to the Funding deed of charge, Funding grants security over
all of its assets in favour of the security trustee. Besides the issuing
entity, Funding's secured creditors as at the date of this prospectus are the
previous issuing entities (in relation to the previous intercompany loans), the
Funding swap provider, the cash manager, the account bank, the corporate
services provider, the security trustee, Abbey National plc (as the start-up
loan provider) and the seller. The security trustee holds that security for the
benefit of the secured creditors of Funding, including the issuing entity. This
means that Funding's obligations to the issuing entity under the master
intercompany loan and to the other secured creditors are and will be secured
over the same assets. Except in very limited circumstances, only the security
trustee is entitled to enforce the security granted by Funding. For more
information on the security granted by Funding, see "SECURITY FOR FUNDING'S
OBLIGATIONS". For details of post-enforcement priority of payments, see
"CASHFLOWS".

     To secure the issuing entity's obligations to the noteholders and to its
other secured creditors, the issuing entity has granted security over all of
its assets in favour of the issuing entity security trustee. As at the date of
this prospectus, the issuing entity's secured creditors are the issuing entity
security trustee, the note trustee, the noteholders, the agent bank, the
issuing entity cash manager, the issuing entity account banks, the paying
agents, the issuing entity swap providers and the corporate services provider.
The issuing entity security trustee holds that security for the benefit of the
issuing entity's secured creditors, including the noteholders. This means that
the issuing entity's obligations to its other secured creditors are and will be
secured over the same assets that secure the issuing entity's obligations under
the issuing entity notes.


                                       35



Except in very limited circumstances, only the issuing entity security
trustee will be entitled to enforce the security granted by the issuing entity.
For more information on the security granted by the issuing entity, see
"SECURITY FOR THE ISSUING ENTITY'S OBLIGATIONS". For details of post-enforcement
priority of payments, see "CASHFLOWS".


SWAP PROVIDERS
     The Funding swap provider is Abbey Financial Markets. Its registered
office is Abbey National House, 2 Triton Square, Regent's Place, London NW1
3AN.

     The Funding swap provider has entered into the Funding swap agreement with
Funding, which is a master agreement (including a schedule and a confirmation)
under which the Funding swap has been documented. To enable the issuing entity
to make payments in respect of series and classes (or sub-classes) of issuing
entity notes denominated in currencies other than sterling, the issuing entity
will enter into issuing entity currency swap agreements, which are master
agreements (each including a schedule and a confirmation) in respect of the
relevant currencies.


SWAP AGREEMENTS
     Borrowers will make payments under the loans in pounds sterling. Some of
the loans carry variable rates of interest, some of the loans pay interest at a
fixed or capped rate or rates of interest and some of the loans pay interest at
a rate which tracks an interest rate other than the variable rate set by Abbey
or the mortgages trustee (for example the interest rate may be set at a margin
above sterling LIBOR or above rates set by the Bank of England). These interest
rates do not necessarily match the floating rate of interest payable on the
term advances under the intercompany loans and, accordingly, Funding has
entered into the Funding swap agreement with the Funding swap provider.

     Under the Funding swap agreement, Funding makes quarterly payments to the
Funding swap provider based on the weighted average of the average variable
rate from several United Kingdom mortgage lenders and the different rates of
interest payable on the tracker rate loans and fixed rate loans (including
capped rate loans that are subject to the specified capped rate of interest)
and the Funding swap provider makes quarterly payments to Funding based on the
floating rates of interest payable on the intercompany loans outstanding at
that time.

     Payments made by the mortgages trustee to Funding under the mortgages
trust deed, payments made by Funding to the issuing entity under the master
intercompany loan agreement and any drawings under the Funding liquidity
reserve fund will be made in pounds sterling. To enable the issuing entity to
make payments on the interest payment dates in respect of a series of issuing
entity notes (other than sterling-denominated notes) in their respective
currencies, the issuing entity will enter into issuing entity currency swap
agreements.

     The term advances under the master intercompany loan will pay quarterly
interest equivalent to the weighted average of the floating rate of interest in
sterling calculated by reference to the London inter-bank offer rate for three-
month sterling deposits (also called three-month sterling LIBOR) in effect on
the relevant interest payment date plus a margin for each term advance. To
enable the issuing entity to make payments on issuing entity notes denominated
in sterling which accrue interest at a floating rate other than three-month
sterling LIBOR, the issuing entity will enter into basis rate swap agreements.
In the case of issuing entity notes denominated in a currency other than
sterling, the relevant currency swap agreement will also hedge such interest
rate exposure.

     To enable it to make payments on issuing entity notes which accrue a fixed
rate of interest, the issuing entity will enter into interest rate swaps in
respect of each relevant series and class (and/or sub-class) of issuing entity
notes.

     The terms of the swaps and certain additional information about the
relevant issuing entity swap providers will be described in greater detail
under the heading "THE SWAP AGREEMENTS" in this prospectus and under the
heading "THE SWAP AGREEMENTS" in the relevant prospectus supplement.


THE POST-ENFORCEMENT CALL OPTION AGREEMENT
     A post-enforcement call option agreement has been entered into between the
issuing entity security trustee, as agent for the class B noteholders, the
class M noteholders, the class C noteholders and the class D noteholders, the
issuing entity and an entity called PECOH Limited. The terms of the option
require, upon exercise of the option by PECOH Limited, the transfer to PECOH
Limited of all of the class B notes and/or all of the class M notes and/or all
of the class C notes and/or all of the class D notes, as the case may be. The


                                       36



class B noteholders, the class M noteholders, the class C noteholders and the
class D noteholders will be bound by the terms of the class B notes, the class
M notes, the class C notes and the class D notes, respectively, to transfer the
issuing entity notes to PECOH Limited in these circumstances. None of the class
B noteholders, the class M noteholders, the class C noteholders or the class D
noteholders will be paid for that transfer.

     However, as the post-enforcement call option can be exercised only after
the issuing entity security trustee has enforced the security granted by the
issuing entity under the issuing entity deed of charge and determined that
there are no further assets available to pay amounts due and owing to the class
B noteholders, the class M noteholders, the class C noteholders and/or the
class D noteholders, as the case may be, the exercise of the post-enforcement
call option will not further disadvantage the economic position of those
noteholders. In addition, exercise of the post-enforcement call option and
delivery by the class B noteholders, the class M noteholders, the class C
noteholders and/or the class D noteholders of the class B notes, the class M
notes, the class C notes and/or the class D notes, respectively, to PECOH
Limited will not extinguish any other rights or claims other than the rights to
payment of interest and repayment of principal under the class B notes, the
class M notes, the class C notes and/or the class D notes that such class B
noteholders, the class M noteholders, class C noteholders and/or class D
noteholders may have against the issuing entity.


THE PREVIOUS ISSUING ENTITIES, NEW ISSUING ENTITIES AND NEW FUNDING ENTITIES
     The previous issuing entities, each of which is a wholly owned subsidiary
of Holdings, issued previous notes and from those issue proceeds made previous
intercompany loans to Funding as follows:

     *   Holmes Financing (No. 1) PLC, on 26 July 2000;

     *   Holmes Financing (No. 2) PLC, on 29 November 2000;

     *   Holmes Financing (No. 3) PLC, on 23 May 2001;

     *   Holmes Financing (No. 4) PLC, on 5 July 2001;

     *   Holmes Financing (No. 5) PLC, on 8 November 2001;

     *   Holmes Financing (No. 6) PLC, on 7 November 2002;

     *   Holmes Financing (No. 7) PLC, on 26 March 2003;

     *   Holmes Financing (No. 8) PLC, on 1 April 2004;

     *   Holmes Financing (No. 9) PLC, on 8 December 2005; and

     *   Holmes Financing (No. 10) PLC, on 8 August 2006.

     In addition, on the programme date the issuing entity issued previous
notes and from those issue proceeds made a previous intercompany loan to
Funding under the master intercompany loan agreement.

     It is not necessary to obtain your approval for any issuance of issuing
entity notes or new notes, nor is it necessary to provide you notice of any
such issuance.

     Funding's obligations under the previous intercompany loans made by the
previous issuing entities are secured by the same security that secures the
master intercompany loan. In addition, it is expected that in the future,
subject to satisfaction of certain conditions, Holdings may establish
additional wholly owned subsidiary companies to issue new notes to investors.
One of these conditions is that the ratings of the issuing entity notes will
not be adversely affected at the time a new issuing entity issues new notes. As
set forth in detail under "THE MASTER INTERCOMPANY LOAN AGREEMENT - NEW
INTERCOMPANY LOAN AGREEMENTS WITH NEW ISSUING ENTITIES", any new issuing
entities will loan the proceeds of any issue of new notes to Funding pursuant
to the terms of a new intercompany loan agreement. Funding will use the
proceeds of a new intercompany loan to do one or more of the following:

     *   pay the seller for new loans and their related security to be assigned
         to the mortgages trustee, which will result in an increase in
         Funding's share of the trust property;

     *   pay the seller for an increase in Funding's share of the trust
         property (resulting in a corresponding decrease in the seller's share
         of the trust property);

     *   refinance an intercompany loan or intercompany loans outstanding at
         that time, which will not result in a change in the size of Funding's
         share of the trust property. In these circumstances, Funding will use
         the proceeds of the new intercompany loan to repay an intercompany
         loan outstanding at that time, which the relevant issuing entity will,
         provided that the terms of the relevant issuing entity notes then
         permit such optional redemption, use to repay the relevant


                                       37



         noteholders. If any intercompany loan to Funding is refinanced in
         these circumstances, the holders of the relevant notes could be repaid
         early; and/or

     *   make a deposit in one or more of the reserve funds.

     Regardless of which of these uses of proceeds is selected, the previous
notes, the issuing entity notes and any new notes will all be secured
ultimately over Funding's share of the trust property and will be subject to
the ranking described in the following paragraphs.

     Funding will apply amounts it receives from the trust property to pay
amounts it owes under the previous term advances, the current term advances and
new term advances without distinguishing when the share in the trust property
was acquired or when the relevant term advance was made. Funding's obligations
to pay interest and principal to the issuing entity on its previous, current or
new term advances and to the previous issuing entities or new issuing entities
on their respective previous term advances or new term advances will rank
either equal with, ahead of or after each other, primarily depending on the
relative designated rating of each previous term advance, current term advance
and new term advance. The rating of a previous term advance, current term
advance or new term advance will be the rating assigned by the rating agencies
to the previous notes, the issuing entity notes or the new notes that are used
to fund the relevant term advance, on their date of issue. Funding will pay
interest and (subject to their respective scheduled repayment dates and the
rules for application of principal receipts described in "CASHFLOWS -
DISTRIBUTION OF THE FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT
OF THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF
THE ISSUING ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE
PRINCIPAL RECEIPTS AND FUNDING PRINCIPAL RECEIPTS") principal first on the
previous term advances, the current term advances and the new term advances
with the highest rating, and thereafter on the previous term advances, the
current term advances and the new term advances with the next highest rating,
and so on down to the previous term advances, the current term advances and the
new term advances with the lowest rating. Accordingly, any term advance in
relation to previous notes or new notes that have an AAA rating will rank
equally with Funding's payments of interest and (subject to their respective
scheduled repayment dates and the rules referred to in this paragraph)
principal on the AAA term advances and will rank ahead of Funding's payments of
interest and principal on the AA term advances, the A term advances, the BBB
term advances and the BB term advances.

     It should be noted, however, that although a previous term advance, a
current term advance and any new term advance may rank equally, principal
payments may be made earlier on the previous term advances, new term advances
or the current term advances, as the case may be, depending on their scheduled
repayment and final repayment dates. Further, as described in "CASHFLOWS -
DISTRIBUTION OF THE FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT
OF THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF
THE ISSUING ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE
PRINCIPAL RECEIPTS AND FUNDING PRINCIPAL RECEIPTS", in some circumstances,
Funding will continue to make payments on term advances due and payable under
the current intercompany loan, any new intercompany loans and the previous
intercompany loans, irrespective of term advance rating. More specifically, if
amounts are due and payable on any of the pass-through term advances made under
the previous intercompany loans which have a term advance rating of AA, A, BBB
or BB, and at the same time amounts are due and payable on the pass-through
term advance made under any intercompany loan under the master intercompany
loan agreement which has a term advance rating of AAA, then Funding will
allocate principal receipts available to it to each of the previous issuing
entities and the issuing entity based on the outstanding principal balance of
each of their respective intercompany loans.

     During a cash accumulation period or scheduled amortisation period to set
aside any bullet amount in respect of any bullet term advance or scheduled
amortisation amount in respect of any scheduled amortisation term advance under
an intercompany loan, Funding will continue to make principal repayments in
respect of amounts due and payable in respect of pass-through term advances and
scheduled amortisation term advances under other intercompany loans (for
example, one of the previous intercompany loans), based on the outstanding
principal balance of each of those intercompany loans.

     If Funding enters into a new intercompany loan agreement, the terms of the
Funding swap agreement provide that the notional amount of the Funding swap
will be increased in order to address the potential mismatch between variable,
tracker and fixed rates of interest paid by borrowers on the loans and the
floating rate of interest paid by Funding on the intercompany loans outstanding
at that time (including the new intercompany loan), as described further in
"THE SWAP AGREEMENTS". The various margins on the fixed, floating and tracker
elements of the Funding swap will vary depending on the nature of the loans
constituting the trust property from time to time.


     If Funding enters into new intercompany loan agreements, it will, if
required, simultaneously enter into new start-up loan agreements with a new
start-up loan provider which will provide for the costs and expenses of the
issue of the new notes and, if required in order to ensure no adverse impact on
the ratings of the notes, for extra amounts to be


                                       38



credited to one or both reserve funds. A start-up loan may not be
required in relation to an issue of new notes if the costs and expenses
associated with the issue of those new notes can be met from amounts in the
Funding reserve fund.

     The terms of the Funding transaction documents may be amended upon a new
issue and your consent will not be required to such amendments, notwithstanding
that these changes may affect the cashflow from the mortgages trust and/or
Funding that is available to pay amounts due on the issuing entity notes.

     Pursuant to its obligations under the Listing Rules of the UK Listing
Authority and the Exchange Act, if a new issuing entity is established to issue
new notes, then the issuing entity will notify or procure that notice is given
of that new issue.

     Holdings may establish new funding entities, which may, in the future,
issue new notes from time to time and (subject to the agreement of the seller
and Funding) use the proceeds to make a payment to the seller to acquire an
interest in the trust property rather than lending the proceeds to Funding. Any
new funding entity would be a wholly-owned subsidiary of Holdings and would be
organised as a special purpose company in compliance with Standard & Poor's
bankruptcy remoteness criteria and its proposed establishment would be notified
to Standard & Poor's. In that event, such new funding entity would become a
beneficiary of the mortgages trust subject to the satisfaction of certain
conditions (see "RISK FACTORS - HOLDINGS MAY ESTABLISH NEW FUNDING ENTITIES,
WHICH MAY BECOME ADDITIONAL BENEFICIARIES UNDER THE MORTGAGES TRUST").


UNITED KINGDOM TAX STATUS
     Subject to important qualifications and conditions set out under "UNITED
KINGDOM TAXATION", Slaughter and May, UK tax advisers to the issuing entity,
are of the opinion that no UK withholding tax will be required on interest
payments to any holder of the issuing entity notes provided that such issuing
entity notes are, and remain at all times, listed on a recognised stock
exchange (the London Stock Exchange being a recognised stock exchange for such
purposes).


UNITED STATES TAX STATUS
     It is anticipated that Cleary Gottlieb Steen & Hamilton LLP, US tax
advisers to the issuing entity and Funding, will deliver their opinion which
will be contained in the relevant prospectus supplement that, although there is
no authority on the treatment of instruments substantially similar to the
offered notes, the issuing entity notes to which the relevant prospectus
supplement relate will be treated as debt for US federal income tax purposes.
It is intended that the offered notes will be treated as debt of the issuing
entity. The US Internal Revenue Service could seek to recharacterise the
offered notes as an ownership interest in the related debt of Funding. In that
case, a US holder of a class of offered notes generally would be treated as
holding Funding debt and a currency swap, which may be integrated as a
synthetic debt instrument having the characteristics of the applicable class of
offered notes and substantially the same tax treatment as if the class of
offered notes were characterised as debt of the issuing entity. See "UNITED
STATES TAXATION - OFFERED NOTES AS DEBT OF FUNDING".

     The US tax advisers to the issuing entity have also provided their opinion
that, assuming compliance with the transaction documents, the mortgages trustee
acting in its capacity as trustee of the mortgages trust, Funding and the
issuing entity will not be subject to US federal income tax.


ERISA CONSIDERATIONS FOR INVESTORS
     The offered notes will be eligible for purchase by employee benefit and
other plans subject to section 406 of the US Employee Retirement Income
Security Act of 1974, as amended (ERISA) or section 4975 of the US Internal
Revenue Code of 1986, as amended (the CODE), and by governmental plans that are
subject to any state, local or other federal law of the United States that is
substantially similar to section 406 of ERISA or section 4975 of the Code,
subject to consideration of the issues described herein under "ERISA
CONSIDERATIONS". Each purchaser of any such issuing entity notes (and all
subsequent transferees thereof) will be deemed to have represented and
warranted that its purchase, holding and disposition of such issuing entity
notes will not result in a non-exempt prohibited transaction under ERISA or the
Code (or in the case of any governmental plan, any substantially similar state,
local or other federal law of the United States). In addition, any fiduciary of
a plan subject to the fiduciary responsibility provisions of ERISA or similar
provisions of state, local or other federal laws of the United States should
consult with their counsel to determine whether an investment in the offered
notes satisfies the prudence, investment diversification and other applicable
requirements of those provisions.


                                       39




FEES
     The following table sets out the on-going fees to be paid by the issuing
entity, Funding and the mortgages trustee to transaction parties.




                                                                                       

TYPE OF FEE                 AMOUNT OF FEE                            PRIORITY IN CASHFLOW       FREQUENCY
- -------------------         -----------------------------------      --------------------       ----------------------
Servicing fee               0.12% per year of                        Ahead of all revenue       Each distribution date
                            Funding's share of trust                 amounts payable to
                            property                                 Funding by the
                                                                     mortgages  trustee

Funding cash                {pound-sterling}117,500 each year        Ahead of all term          Each interest payment
management fee                                                       advances                   date


Issuing entity cash         Estimated {pound-sterling}117,500        Ahead of all outstanding   Each interest payment
management fee              each year                                issuing entity notes       date

Corporate expenses of       Estimated {pound-sterling}20,000 each    Ahead of all revenue       Each distribution date
the mortgages trustee       year                                     amounts payable to
                                                                     Funding by the
                                                                     mortgages trustee

Corporate expenses of       Estimated {pound-sterling}52,500  each   Ahead of all term          Each interest
Funding                     year                                     advances                   payment date


Corporate expenses of       Estimated {pound-sterling}52,500         Ahead of all outstanding   Each interest payment
the issuing entity          each year                                issuing entity notes       date

Fee payable by Funding      $5,000 each year                         Ahead of all term          Each interest payment
to the security trustee                                              advances                   date

Fee payable by the          $6,000 each year                         Ahead of all outstanding   Each interest payment
issuing entity to the                                                issuing entity notes       date
issuing entity security
trustee and the note
trustee



     Each of the fees set out in the preceding table is, where applicable,
inclusive of VAT, which is currently assessed at 17.5 per cent. The fees will
be subject to adjustment if the applicable rate of VAT changes.


                                       40



                                 RISK FACTORS

     This section describes the principal risk factors associated with an
investment in the issuing entity notes. If you are considering purchasing the
issuing entity notes, you should carefully read and consider all the
information contained in this prospectus and in the relevant prospectus
supplement, including the risk factors set out herein and (if applicable) in
the relevant prospectus supplement, prior to making any investment decision.


THE STRUCTURE OF THE TRANSACTION IN WHICH YOU ARE INVESTING IS SUBJECT TO
CHANGE WITHOUT YOUR CONSENT
     The issuing entity notes represent an indirect investment in a portfolio
of mortgages held under a mortgages trust.

     The underlying structure of the mortgages trust and the characteristics of
the trust property are subject to change. However, your consent may not be
required in relation to such changes. In particular (but without limitation),
your attention is drawn to the risk factors described in the following sections
set out below:

     *   "HOLDINGS MAY ESTABLISH NEW FUNDING ENTITIES, WHICH MAY BECOME
         ADDITIONAL BENEFICIARIES UNDER THE MORTGAGES TRUST";

     *   "IF FUNDING ENTERS INTO NEW INTERCOMPANY LOAN AGREEMENTS WITH NEW
         ISSUING ENTITIES, THEN THE NEW TERM ADVANCES MAY RANK AHEAD OF THE
         CURRENT TERM ADVANCES AS TO PAYMENT, AND ACCORDINGLY NEW NOTES MAY
         RANK AHEAD OF THE ISSUING ENTITY NOTES AS TO PAYMENT";

     *   "AS NEW LOANS ARE ASSIGNED TO THE MORTGAGES TRUSTEE, THE
         CHARACTERISTICS OF THE TRUST PROPERTY MAY CHANGE FROM THOSE EXISTING
         AT THE DATE OF THIS PROSPECTUS, AND THOSE CHANGES MAY ADVERSELY AFFECT
         PAYMENTS ON THE ISSUING ENTITY NOTES"; AND

     *   "THE SELLER MAY CHANGE THE LENDING CRITERIA RELATING TO LOANS THAT ARE
         SUBSEQUENTLY ASSIGNED TO THE MORTGAGES TRUSTEE, WHICH COULD AFFECT THE
         CHARACTERISTICS OF THE TRUST PROPERTY AND WHICH MAY ADVERSELY AFFECT
         PAYMENTS ON THE ISSUING ENTITY NOTES".

     In addition, you should also be aware that the terms of the Funding
transaction documents may be amended upon a new issue of notes and that your
consent will not be required to such amendments, notwithstanding that these
changes may affect the cashflow from the mortgages trust and/or Funding that is
available to pay amounts due on the issuing entity notes.

     This risk factor is without prejudice to those additional risk factors
outside the control of Funding, Holdings, the mortgages trustee, the issuing
entity and/or the seller, including but not limited to those listed below on
pages 41 to 72.

     IF CERTAIN PARTIES TO THE TRANSACTION DOCUMENTS CEASE TO SATISFY VARIOUS
CRITERIA THEN THE RIGHTS AND OBLIGATIONS OF SUCH PARTY PURSUANT TO THE RELEVANT
TRANSACTION DOCUMENT MAY HAVE TO BE TRANSFERRED TO A REPLACEMENT ENTITY UNDER
TERMS THAT MAY NOT BE AS FAVOURABLE AS THOSE CURRENTLY OFFERED UNDER THE
RELEVANT TRANSACTION DOCUMENT.

     Those parties to the transaction documents who receive and hold monies
pursuant to the terms of such documents are required to satisfy certain
criteria in order that they can continue to receive and hold monies.

     These criteria include FSA requirements and/or provisions as well as
requirements in relation to the short-term, unguaranteed and unsecured ratings
ascribed to each such party by Standard & Poor's, Fitch and Moody's. The table
below sets out more particularly such rating requirements.


                                       41







                                                                                  
                                TRANSACTION            REQUISITE                           REMEDY FOR BREACH OF
 PARTY                          DOCUMENTS              RATING                              RATING REQUIREMENT
- -------------------------     ----------------------    ------------------------           ------------------------------

Abbey (in its capacity as     Bank account agreement   The short-term,                     Within 30 days of the
the sterling account                                   unsubordinated,                     date on which the
bank)                                                  unguaranteed and                    downgrade in the rating
                                                       unsecured ratings of the            is announced publicly,
                                                       account bank are at least           the account bank:
                                                       F1 by Fitch, P-1 by
                                                       Moody's or A-1+ by S&P,             (i) transfers all of its
                                                       provided always that                rights and obligations to
                                                       where the relevant                  another entity whose
                                                       deposit amount is less              short-term, unsecured,
                                                       than 30 per cent. of the            unsubordinated and
                                                       amount of the Funding               unguaranteed debt
                                                       share, then the short-              obligations have a rating
                                                       term, unsubordinated,               of at least the required rating;
                                                       unguaranteed and
                                                       unsecured rating of the             (ii) procures that an
                                                       account bank required               entity with the  required
                                                       by S&P shall be at least            rating becomes a co-
                                                       A-1                                 obligor in respect of the
                                                                                           obligations of the account
                                                                                           bank;

                                                                                           (iii) procures  that an
                                                                                           entity with the  required
                                                                                           rating provides a
                                                                                           guarantee of the
                                                                                           obligations of the
                                                                                           account bank; or

                                                                                           (iv) takes such other
                                                                                           actions to ensure that
                                                                                           the rating assigned to
                                                                                           the issuing entity notes is
                                                                                           not adversely affected by
                                                                                           the ratings downgrade,
                                                                                           and in each case
                                                                                           provided that the then
                                                                                           current ratings of the
                                                                                           issuing entity notes shall
                                                                                           not be adversely affected
                                                                                           by each or any of the
                                                                                           above actions.


Abbey (in its capacity as            Funding guaranteed       As detailed in the           As detailed in
Funding GIC provider)                investment contract      provisions set out above     the provisions set out above


Abbey (in its capacity as            Mortgages trustee        As detailed in the           As detailed in
mortgages trustee GIC                guaranteed investment    provisions set out above     the provisions set out above
provider)                            contract

Abbey (in its capacity as            Issuing entity bank     As detailed in the            As detailed in
the sterling account                 account agreement       provisions set out above      the provisions set out above
bank)

Citibank N.A., London                Issuing entity bank     As detailed in the            As detailed in
Branch (in its capacity as           account agreement       provisions set out above      the provisions set out above
the non-sterling account
bank)

Abbey (in its capacity               Funding swap            The short-term                As detailed in
as guarantor of the                                          unsecured and                 provisions set out above



                                       42






                                                                                  
                                TRANSACTION            REQUISITE                           REMEDY FOR BREACH OF
 PARTY                          DOCUMENTS              RATING                              RATING REQUIREMENT
- -------------------------     ----------------------    ------------------------           ------------------------------
obligations of Abbey                                    unsubordinated debt
Financial Markets as                                    obligations of Abbey are
Funding swap provider)                                  to be rated at least A-1
                                                        by S&P and the long-
                                                        term unsecured and
                                                        obligations of Abbey are
                                                        to be rated at least Aa3
                                                        by Moody's and AA- by
                                                        Fitch



     If the party concerned ceases to satisfy the applicable criteria,
including the rating criteria detailed above, then the rights and obligations
of that party (including the right and/or obligation to receive monies) may
need to be transferred to another entity which does satisfy the applicable
criteria. In these circumstances, the terms agreed with the replacement entity
may not be as favourable as those provided by the original party pursuant to
the relevant transaction document.

     In addition, you should also be aware that, should the applicable criteria
cease to be satisfied as detailed above, then the parties to the relevant
transaction document may agree to amend or waive certain of the terms of such
documents and the applicable criteria in order to avoid the need for a
replacement entity to be appointed. Your consent may not be required in
relation to such amendments and/or waivers.


YOU CANNOT RELY ON ANY PERSON OTHER THAN THE ISSUING ENTITY TO MAKE PAYMENTS ON
THE ISSUING ENTITY NOTES
     The issuing entity notes will not represent an obligation or be the
responsibility of any of Abbey or any of its affiliates, any arranger, any
dealer, any underwriter, or any of their respective affiliates, the previous
issuing entities, any new issuing entity, the mortgages trustee, the security
trustee, the issuing entity security trustee, the note trustee or any other
party to the transaction other than the issuing entity.


YOU MAY NOT BE ABLE TO SELL THE OFFERED NOTES
     Each issue of a new series and class (or sub-class) of issuing entity
notes will be a new issue of securities for which there will initially be no
market. Furthermore, none of the issuing entity, the arrangers, the dealers or
the underwriters intends to create a market for the issuing entity notes.
Accordingly, no assurance can be given as to the development or liquidity of
any market for the issuing entity notes. If no secondary market develops, you
may not be able to sell the offered notes prior to their maturity. The issuing
entity cannot offer any assurance that a secondary market will develop or, if
one does develop, that it will continue to exist. You must therefore be able to
bear the risks of your investment in the issuing entity notes for an indefinite
period of time.


                                       43




THE ISSUING ENTITY HAS LIMITED RESOURCES AVAILABLE TO IT TO MAKE PAYMENTS ON
THE ISSUING ENTITY NOTES
     The issuing entity's ability to make payments of principal and interest on
the issuing entity notes and to pay its operating and administrative expenses
will depend primarily on the funds being received under the master intercompany
loan agreement. The payment of interest and principal on each series and class
(or sub-class) of issuing entity notes will primarily depend on funds being
received by the issuing entity under the related term advance. In addition, the
issuing entity will rely on the currency swaps to hedge the currency exposure
with respect to certain series and classes (or sub-classes) of issuing entity
notes.

     If Funding is unable to pay in full on any interest payment date (a) the
interest on any term advance, (b) its operating and administrative expenses
and/or (c) the principal payments in respect of the Funding liquidity reserve
fund term advances, and in the event that the seller suffers a certain ratings
downgrade, Funding may draw money from the Funding liquidity reserve fund (see
"CREDIT STRUCTURE"). The issuing entity will not have any other significant
sources of funds available to meet the issuing entity's obligations under the
issuing entity notes and/or any other payments ranking in priority to the
issuing entity notes.


FUNDING IS NOT OBLIGED TO MAKE PAYMENTS ON THE TERM ADVANCES IF IT DOES NOT
HAVE ENOUGH MONEY TO DO SO, WHICH COULD ADVERSELY AFFECT PAYMENTS ON THE
ISSUING ENTITY NOTES
     Funding's ability to pay amounts due on any term advances will depend
upon:

     *   Funding receiving enough funds from the Funding share percentage of
         the revenue and principal receipts on the loans included in the
         mortgages trust on or before each interest payment date;

     *   Funding receiving the required funds from the Funding swap provider;

     *   the amount of funds credited to the reserve funds (as described in
         "CREDIT STRUCTURE - FIRST RESERVE FUND", "CREDIT STRUCTURE - SECOND
         RESERVE FUND" and "CREDIT STRUCTURE - FUNDING LIQUIDITY RESERVE
         FUND"); and

     *   the allocation of funds between the previous term advances, the
         current term advances and any new term advances (as described in
         "CASHFLOWS").

     According to the terms of the mortgages trust deed, the mortgages trustee
is obliged to pay to Funding the Funding share percentage of revenue receipts
on the loans (subject to payment of prior ranking amounts) by crediting those
amounts to the Funding GIC account on each distribution date. The mortgages
trustee is obliged to pay to Funding principal receipts on the loans by
crediting those amounts to the Funding GIC account as and when required
pursuant to the terms of the mortgages trust deed.

     Funding will be obliged to pay revenue receipts due to the issuing entity
under the master intercompany loan agreement only to the extent that it has
revenue receipts left over after making payments ranking in priority to the
payments due to the issuing entity, such as payments of certain fees and
expenses of Funding and payments on certain higher ranking previous term
advances under the previous intercompany loans or new term advances under any
new intercompany loan agreement.

     Funding will be obliged to pay principal receipts due to the issuing
entity under the master intercompany loan agreement only to the extent that it
has principal receipts available for that purpose after repaying amounts
ranking in priority to the issuing entity (including repaying certain higher
ranking previous term advances or higher ranking new term advances), as
described in "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS
PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER
EVENT OR ENFORCEMENT OF THE ISSUING ENTITY SECURITY - RULES FOR APPLICATION OF
FUNDING AVAILABLE PRINCIPAL RECEIPTS AND FUNDING PRINCIPAL RECEIPTS" in this
prospectus and "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS
NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     If there is a shortfall between the amounts payable by Funding to the
issuing entity in respect of a term advance under the master intercompany loan
agreement and the amounts payable by the issuing entity on the related series
and class (or sub-class) of issuing entity notes, you may, depending on what
other sources of funds are available to the issuing entity and to Funding, not
receive the full amount of interest and/or principal which would otherwise be
due and payable on the issuing entity notes.


                                       44




FAILURE BY FUNDING TO MEET ITS OBLIGATIONS UNDER THE MASTER INTERCOMPANY LOAN
AGREEMENT WOULD ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     If Funding does not make payments due and payable on the master
intercompany loan, then the issuing entity may not have enough money to make
payments on the issuing entity notes, and in addition the issuing entity will
have only limited recourse to the assets of Funding. If Funding does not pay
amounts under the master intercompany loan because it does not have enough
money available, those amounts will be deemed not to be due and payable, so
there will not be an event of default under the master intercompany loan, and
the issuing entity will not have recourse to the assets of Funding in that
instance.


ON THE FINAL REPAYMENT DATE OF AN INTERCOMPANY LOAN UNDER THE MASTER
INTERCOMPANY LOAN AGREEMENT, ANY OUTSTANDING AMOUNTS IN RESPECT OF THE AA TERM
ADVANCES, THE A TERM ADVANCES, THE BBB TERM ADVANCES AND THE BB TERM ADVANCES
WILL BE EXTINGUISHED, WHICH WOULD CAUSE A LOSS ON ANY CLASS B NOTES, ANY CLASS
M NOTES, ANY CLASS C NOTES AND ANY CLASS D NOTES STILL OUTSTANDING
     If there is a shortfall between the amounts payable by Funding to the
issuing entity in respect of a term advance under the master intercompany loan
agreement and the amounts payable by the issuing entity on the related series
and class (or sub-class) of issuing entity notes, then the shortfall will be
deemed to be not due and payable under the master intercompany loan agreement
and the issuing entity will not have any claim against Funding for the
shortfall.

     If there is such a shortfall in interest and/or principal payments under
the master intercompany loan agreement, you may not receive the full amount of
interest and/or principal which would otherwise be due and payable on the class
B notes, the class M notes, the class C notes or the class D notes outstanding.


ALTHOUGH ENFORCEMENT OF THE ISSUING ENTITY SECURITY WILL BE POSSIBLE FOLLOWING
THE OCCURRENCE OF AN EVENT OF DEFAULT IN THE ISSUING ENTITY'S OBLIGATIONS, THE
PROCEEDS OF THAT ENFORCEMENT MAY NOT BE ENOUGH TO MAKE ALL PAYMENTS DUE ON THE
ISSUING ENTITY NOTES
     The issuing entity has no recourse to the assets of Funding unless Funding
has also defaulted on its obligations under the master intercompany loan
agreement and the Funding security has been enforced.

     If the security created as required by the issuing entity deed of charge
is enforced, the proceeds of enforcement may be insufficient to pay all
principal and interest due on the issuing entity notes. The noteholders may
still have an unsecured claim against the issuing entity for the shortfall, but
there is no guarantee that the issuing entity will have sufficient (or any)
funds to pay that shortfall.


SUBORDINATION OF OTHER ISSUING ENTITY NOTE CLASSES MAY NOT PROTECT NOTEHOLDERS
FROM ALL RISK OF LOSS
     The class B notes, the class M notes, the class C notes and class D notes
of any series are subordinated in right of payment of interest to the class A
notes of any series. The class M notes, the class C notes and the class D notes
are subordinated in right of payment of interest to the class B notes of any
series. The class C notes and the class D notes of any series are subordinated
in right of payment of interest to the class M notes of any series. The class D
notes of any series are subordinated in right of payment of interest to the
class C notes of any series.

     The class B notes, the class M notes, the class C notes and the class D
notes of any series are subordinated in right of payment of principal to the
class A notes of any series. The class M notes, the class C notes and the class
D notes are subordinated in right of payment of principal to the class B notes
of any series. The class C notes and the class D notes of any series are
subordinated in right of payment of principal to the class M notes of any
series. The class D notes of any series are subordinated in right of payment of
principal to the class C notes of any series.

     You should be aware however that not all classes of issuing entity notes
are scheduled to receive payments of principal on the same interest payment
dates. The interest payment dates for the payment of interest and principal in
respect of each series and class (or sub-class) of issuing entity notes will be
specified in the relevant prospectus supplement. Each series and class (or sub-
class) of issuing entity notes may have interest payment dates in respect of
interest and/or principal that are different from other issuing entity notes of
the same class (but of different series) or of the same series (but of
different class or sub-class). Despite the principal priority of payments
described above, subject to no trigger event having occurred and satisfaction
of the repayment tests, lower ranking classes of issuing entity notes may
nevertheless be repaid principal before higher ranking classes of issuing
entity notes and a series and class (or sub-class) of issuing entity notes may
be repaid principal before other series of issuing entity notes of the same
class. Payments of principal are expected to be made on each class of issuing
entity notes in amounts up to the amounts set forth under "CASHFLOWS -
DISTRIBUTION OF ISSUING ENTITY PRINCIPAL RECEIPTS PRIOR TO


                                       45



ENFORCEMENT OF THE ISSUING ENTITY SECURITY", "CASHFLOWS - DISTRIBUTION OF
ISSUING ENTITY PRINCIPAL RECEIPTS FOLLOWING ENFORCEMENT OF THE ISSUING ENTITY
SECURITY BUT PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY" and "CASHFLOWS -
DISTRIBUTION OF ISSUING ENTITY PRINCIPAL RECEIPTS AND ISSUING ENTITY REVENUE
RECEIPTS FOLLOWING ENFORCEMENT OF THE ISSUING ENTITY SECURITY AND FOLLOWING
ENFORCEMENT OF THE FUNDING SECURITY".

     However, there is no assurance that these subordination rules will protect
the class A noteholders from all risks of loss, the class B noteholders from
all risks of loss, the class M noteholders from all risks of loss or the class
C noteholders from all risks of loss. If the losses borne by the class D notes
are in an amount equal to the aggregate outstanding principal balances of the
class D notes, then losses on the loans will thereafter be borne by the class C
notes. Similarly, if the losses borne by the class D notes and the class C
notes are in an amount equal to the aggregate outstanding principal balances of
the class D notes and the class C notes, then losses on the loans will
thereafter be borne by the class M notes. Similarly, if the losses borne by the
class D notes, the class C notes and the class M notes are in an amount equal
to the aggregate outstanding principal balances of the class D notes, the class
C notes and the class M notes, then losses on the loans will thereafter be
borne by the class B notes. Finally, if the losses borne by the class D notes,
the class C notes, the class M notes and the class B notes are in an amount
equal to the aggregate outstanding principal balances of the class D notes, the
class C notes, the class M notes and the class B notes, then losses on the
loans will thereafter be borne by the class A notes, at which point there will
be an asset trigger event.


PAYMENTS OF CLASS B, CLASS M, CLASS C AND CLASS D NOTES MAY BE DEFERRED OR
REDUCED IN CERTAIN CIRCUMSTANCES
     On any interest payment date on which a payment of principal is due on any
series of class B notes, class M notes, class C notes and class D notes, the
issuing entity's obligation to make such principal payments will be subject to
the satisfaction of the repayment tests described under "CASHFLOWS -
DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF
THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE
ISSUING ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL
RECEIPTS AND FUNDING PRINCIPAL RECEIPTS - 1. GENERAL RULES", including an
arrears test, a general reserve fund requirement and a principal deficiency
sub-ledger test to the extent that any class A notes of any series or any other
senior ranking issuing entity notes of any series are outstanding on that
interest payment date.


THERE MAY BE CONFLICTS BETWEEN YOUR INTERESTS AND THE INTERESTS OF ANY OF THE
ISSUING ENTITY'S OTHER SECURED CREDITORS (INCLUDING MORE SENIOR NOTEHOLDERS),
AND THE INTEREST OF THOSE ISSUING ENTITY SECURED CREDITORS MAY PREVAIL OVER
YOUR INTERESTS
     The issuing entity deed of charge requires the issuing entity security
trustee to consider the interests of each of the issuing entity secured
creditors in the exercise of all of its powers, trusts, authorities, duties and
discretions, but requires the issuing entity security trustee, in the event of
a conflict between your interests and the interests of any of the other issuing
entity secured creditors, to consider only your interests, except in the event
of a proposed waiver of any breach of the provisions of the issuing entity
transaction documents or a proposed modification to any of the issuing entity
transaction documents. In these circumstances, the issuing entity security
trustee is required to consider whether the proposed waiver or modification
would be materially prejudicial to the interests of an issuing entity swap
provider(s) and, if so, the issuing entity security trustee is required to get
its or their written consent to the proposed waiver or modification.


THERE MAY BE CONFLICTS BETWEEN THE INTERESTS OF THE HOLDERS OF THE VARIOUS
CLASSES OF ISSUING ENTITY NOTES, AND THE INTERESTS OF THE HOLDERS OF OTHER
CLASSES OF ISSUING ENTITY NOTES MAY PREVAIL OVER YOUR INTERESTS
     The trust deed provides and the terms of the issuing entity notes will
provide that the note trustee and the issuing entity security trustee are to
have regard to the interests of the holders of all the classes of issuing
entity notes. There may be circumstances, however, where the interests of one
class of the noteholders conflicts with the interests of another class or
classes of the noteholders. The trust deed provides and the terms of the
issuing entity notes will provide that where, in the opinion of the note
trustee or the issuing entity security trustee, there is such a conflict, then:

     *   the note trustee or the issuing entity security trustee is to have
         regard only to the interests of the class A noteholders in the event
         of a conflict between the interests of the class A noteholders on the
         one hand and the class B noteholders, the class M noteholders, the
         class C noteholders and/or the class D noteholders on the other hand;


                                       46




     *   (if there are no class A notes outstanding) the note trustee or the
         issuing entity security trustee is to have regard only to the
         interests of the class B noteholders in the event of a conflict
         between the interests of the class B noteholders on the one hand and
         the class M noteholders, the class C noteholders and/or the class D
         noteholders on the other hand;

     *   (if there are no class A notes outstanding and no class B notes
         outstanding) the note trustee or the issuing entity security trustee
         is to have regard only to the interest of the class M noteholders in
         the event of a conflict between the interests of the class M
         noteholders on the one hand and the class C noteholders and/or the
         class D noteholders on the other hand; and

     *   (if there are no class A notes outstanding, no class B notes
         outstanding and no class M notes outstanding) the note trustee or the
         issuing entity security trustee is to have regard only to the interest
         of the class C noteholders in the event of a conflict between the
         interests of the class C noteholders on the one hand and the class D
         noteholders on the other hand.


THERE MAY BE A CONFLICT BETWEEN THE INTERESTS OF THE HOLDERS OF EACH SERIES
AND/OR SUB-CLASS OF THE CLASS A NOTES, THE HOLDERS OF EACH SERIES AND/OR SUB-
CLASS OF THE CLASS B NOTES, THE HOLDERS OF EACH SERIES AND/OR SUB-CLASS OF THE
CLASS M NOTES, THE HOLDERS OF EACH SERIES AND/OR SUB-CLASS OF THE CLASS C NOTES
AND THE HOLDERS OF EACH SERIES AND/OR SUB-CLASS OF THE CLASS D NOTES, AND THE
INTERESTS OF OTHER SERIES AND/OR SUB-CLASSES OF NOTEHOLDERS MAY PREVAIL OVER
YOUR INTERESTS
     There may also be circumstances where the interests of the class A
noteholders of one series and/or sub-class of the issuing entity notes conflict
with the interests of the class A noteholders of another series and/or sub-
class of the issuing entity notes or there may be circumstances where the
interests of the class B noteholders of one series and/or sub-class of the
issuing entity notes conflict with the interests of the class B noteholders of
another series and/or sub-class of the issuing entity notes or where the
interests of the class M noteholders of one series and/or sub-class of the
issuing entity notes conflict with the interests of the class M noteholders of
another series and/or sub-class of the issuing entity notes or where the
interests of the class C noteholders of one series and/or sub-class of the
issuing entity notes conflict with the interests of the class C noteholders of
another series and/or sub-class of the issuing entity notes or where the
interests of the class D noteholders of one series and/or sub-class of the
issuing entity notes conflict with the interests of the class D noteholders of
another series and/or sub-class of the issuing entity notes.

     The trust deed provides and the terms of the issuing entity notes will
provide that where, in the opinion of the note trustee or the issuing entity
security trustee, there is such a conflict, then a resolution directing the
note trustee or, as applicable, the issuing entity security trustee to take any
action must be passed at separate meetings of the holders of each series and/or
sub-class (as applicable) of the class A notes, or, as applicable, each series
and/or sub-class (as applicable) of the class B notes, each series and/or sub-
class (as applicable) of the class M notes, each series and/or sub-class (as
applicable) of the class C notes or each series and/or sub-class (as
applicable) of the class D notes. A resolution may only be passed at a single
meeting of the noteholders of each series and/or sub-class (as applicable) of
the relevant class if the note trustee or, as applicable, the issuing entity
security trustee is satisfied that there is no conflict between them.

     Similar provisions will apply in relation to requests in writing from
holders of a specified percentage of the principal amount outstanding of the
issuing entity notes of each class (the principal amount outstanding being
converted into sterling for the purposes of making the calculation).


THE REQUIRED SUBORDINATION FOR A CLASS OF ISSUING ENTITY NOTES MAY BE CHANGED
     The issuing entity may change the required subordinated amount for any
class of issuing entity notes, or the method of calculating the required
subordinated amount for such class, at any time without the consent of any
noteholders if certain conditions are met, including confirmation from each
rating agency that such change would not cause an adverse effect on its then
current rating of any outstanding issuing entity notes that would be affected
by such change.


IN CERTAIN CIRCUMSTANCES SOME OF THE CONDITIONS PRECEDENT TO THE ISSUANCE OF
ISSUING ENTITY NOTES MAY BE WAIVED
     If the issuing entity obtains confirmation from each rating agency that
the issuance of a new series and class (or sub-class) of issuing entity notes
would not cause an adverse effect on the then current rating of any outstanding
issuing entity notes rated by that rating agency, then some of the other
conditions precedent to issuance of issuing entity notes (e.g., the absence of
a note event of default in respect of a series and/or class of issuing entity
notes) may be waived by the note trustee. For a description of the conditions
precedent to issuance and the waiver of such conditions see "THE ISSUANCE OF
ISSUING ENTITY NOTES".


                                       47



THE SECURITY TRUSTEE, THE ISSUING ENTITY SECURITY TRUSTEE AND/OR THE NOTE
TRUSTEE MAY AGREE TO MODIFICATIONS TO THE TRANSACTION DOCUMENTS WITHOUT YOUR
PRIOR WRITTEN CONSENT, WHICH MAY ADVERSELY AFFECT YOUR INTERESTS
     Pursuant to the terms of the trust deed and the issuing entity deed of
charge, the note trustee may, without the consent or sanction of the
noteholders at any time and from time to time:

     *   concur with the issuing entity or any other person; or

     *   direct the issuing entity security trustee to concur with the issuing
         entity or any other person,

in making modifications (except a basic terms modification) to any of the
transaction documents which in the sole opinion of the note trustee it may be
proper to make, provided that (a) the note trustee is of the sole opinion that
such modification will not be materially prejudicial to the interests of the
holders of any class (or sub-class) of any series of issuing entity notes, or
(b) in the sole opinion of the note trustee, such modification is of a formal,
minor or technical nature or is necessary to correct a manifest error or an
error which is, in the opinion of the note trustee, proven.

     In the exercise of any of its powers, trusts, authorities and discretions
under the trust deed, the note trustee shall have regard to the interests of
the noteholders (subject to the provisions of the next paragraph), but in the
event of a conflict of interest it shall have regard to the interests of the
holders of the class of issuing entity notes with the highest rating.

     The note trustee will be entitled to assume that the exercise of its
discretions will not be materially prejudicial to the interests of noteholders
if each of the rating agencies then rating the issuing entity notes has
confirmed in writing that the then current rating by it of such issuing entity
notes would not be adversely affected by such exercise.

     In addition, the security trustee and the issuing entity security trustee
(as applicable) will give its consent to any modifications to the transaction
documents that are requested by Funding or the cash manager, provided that
Funding or the cash manager certifies to the security trustee or, as
applicable, the issuing entity security trustee in writing that such
modifications are required in order to accommodate, among other things new
intercompany loan agreements, the issue of new notes by new issuing entities,
the addition of relevant creditors, the issue (directly or indirectly) of new
notes by Funding, the sale of new types of loans to the mortgages trustee,
changes to the Funding reserve fund required amount or the Funding liquidity
reserve required amount and changes to the asset trigger events and non-asset
trigger events and that each of the rating agencies has confirmed in writing
that the then current rating by it of the current notes would not be adversely
affected by such modifications.

     The modifications required to give effect to such matters may include,
among other matters, amendments to the provisions of the mortgages trust deed
and the Funding deed of charge relating to the allocation of and entitlement to
monies. There can be no assurance that the effect of such modifications to the
transaction documents will not ultimately adversely affect your interests.


HOLDINGS MAY ESTABLISH NEW FUNDING ENTITIES, WHICH MAY BECOME ADDITIONAL
BENEFICIARIES UNDER THE MORTGAGES TRUST
     Holdings may establish new funding entities which may issue new notes from
time to time and use the proceeds to make a payment to the seller to acquire an
interest in the trust property rather than lending the proceeds to Funding,
subject to the agreement of the seller and Funding, as existing beneficiaries
of the mortgages trust. If a new funding entity becomes a beneficiary of the
mortgages trust then the percentage shares of Funding and the seller in the
trust property may decrease. The introduction of a new funding entity will not
cause a reduction in the principal amount of assets backing the issuing entity
notes. The security trustee will only be entitled to consent to any
modifications to the transaction documents caused by the introduction of a new
funding entity if it is satisfied that such modifications would not adversely
affect the then current ratings of the outstanding notes.

     If new funding entities were to become beneficiaries of the mortgages
trust then the seller, Funding and such new funding entities would each have a
joint and undivided interest in the trust property but their entitlement to the
proceeds from the trust property would be in proportion to their respective
shares of the trust property. On each distribution date the mortgages trustee
would distribute interest and principal receipts to the beneficiaries in
accordance with the terms of the mortgages trust.

     It is anticipated that any such new funding entity would issue new notes
directly to investors from time to time backed by its share of the trust
property. You would not have a direct or indirect interest in any new funding
entity's share of the trust property.


                                       48




     Amendments would be made to a number of the transaction documents as a
result of the inclusion of a new funding entity as a beneficiary of the
mortgages trust. In particular (but without limitation), amendments would be
made to:

     *   the mortgage sale agreement to enable the purchase by the new funding
         entity of interests in the trust property by paying the purchase price
         for new loans and their related security sold by the seller from time
         to time and to give the new funding entity the benefit of the
         covenants in the mortgage sale agreement;

     *   the mortgages trust deed (i) to establish the new funding entity as a
         beneficiary of the trust, (ii) to enable changes in the new funding
         entity's share of the trust property from time to time and (iii) to
         regulate the distribution of interest and principal receipts in the
         trust property to the new funding entity and the other beneficiaries;
         and

     *   the cash management agreement to regulate the application of monies to
         the new funding entity.

     There may be conflicts of interest between Funding and new funding
entities, in which case it is expected that the mortgages trustee would follow
the directions given by the relevant beneficiary that has the largest share of
the trust property at that time. The interests of Funding may not prevail,
which may adversely affect your interests.


IF FUNDING ENTERS INTO NEW INTERCOMPANY LOAN AGREEMENTS WITH NEW ISSUING
ENTITIES, THEN THE NEW TERM ADVANCES MAY RANK AHEAD OF THE CURRENT TERM
ADVANCES AS TO PAYMENT, AND ACCORDINGLY NEW NOTES MAY RANK AHEAD OF THE ISSUING
ENTITY NOTES AS TO PAYMENT
     Subject to satisfaction of certain conditions, Holdings may, in the
future, establish additional wholly-owned subsidiary companies that will issue
new notes to investors. The proceeds of such issue of new notes may be advanced
by way of a new intercompany loan to Funding. Funding will use the proceeds of
the new intercompany loan to:

     *   pay the seller for new loans and their related security to be assigned
         to the mortgages trustee;

     *   pay the seller for a part of the seller's share of the trust property
         to be assigned to Funding;

     *   refinance an intercompany loan or intercompany loans outstanding at
         that time (and if any intercompany loan (or any part thereof) is
         refinanced, noteholders could be repaid early); and/or

     *   deposit funds in one or more of the reserve funds.

     The order in which Funding pays principal and interest to the issuing
entity on the term advances made by the issuing entity and to any new issuing
entity on the new term advances made by that new issuing entity will depend
primarily on the designated ratings of those term advances. In general, term
advances with the highest term advance rating will be paid ahead of lower rated
term advances, subject to their relative scheduled repayment dates. For
example, Funding will pay interest due on the AAA term advances proportionally
and equally with the interest due on any new AAA term advances and ahead of
payments of interest due on any term advance with a lower term advance rating
than AAA (including, for the avoidance of doubt, any AA term advance, any A
term advance, any BBB term advance and any BB term advance). Similarly, Funding
will, in general, repay principal amounts due on the term advances (including
any new term advances) in accordance with their respective term advance
ratings, subject to their relative scheduled repayment dates. For example,
principal repayments due on a AAA term advance generally will be made before
principal repayments due on a new AA term advance. This principle is subject to
a number of exceptions, however, which are designed primarily to provide some
protection that scheduled repayments of principal on current term advances will
not materially affect payments of principal on previous or new term advances
and in turn would not be materially affected by payments of principal on
previous or new term advances. These exceptions are described in "CASHFLOWS -
DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF
THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE
ISSUING ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL
RECEIPTS AND FUNDING PRINCIPAL RECEIPTS".

     The term advance ratings designated to the term advances on the relevant
closing date will not change even if the ratings assigned to the corresponding
classes of issuing entity notes change.

     It is expected that the payment of the amounts owing by Funding under any
new intercompany loan will be funded from amounts received by Funding from the
trust property. Noteholders should note that the obligation to make such
payments may rank equally or in priority with payments made by Funding to the
issuing entity under other intercompany loan agreements. The terms of the new
notes issued by any new issuing entity and the related new intercompany loan
may result in such new notes and such new


                                       49




intercompany loan being repaid prior to the repayment of the issuing entity
notes issued by the issuing entity under this prospectus and the relevant
prospectus supplement and prior to the repayment of the related intercompany
loans.

     You will not have any right of prior review or consent with respect to
those new intercompany loans or the corresponding issuance by new issuing
entities of new notes. Similarly, the terms of the Funding transaction
documents (including, but not limited to, the mortgage sale agreement, the
mortgages trust deed, the Funding deed of charge, the definitions of the
trigger events and the criteria for the assignment of new loans to the
mortgages trustee) may be amended to reflect such new issuance. Your consent to
these changes will not be required. There can be no assurance that these
changes will not affect cashflow available to pay amounts due on the issuing
entity notes.

     Before issuing new notes, however, a new issuing entity will be required
to satisfy a number of conditions, including:


     *   obtaining a written confirmation from each of the rating agencies that
         the then current ratings of the issuing entity notes outstanding at
         that time, and the implicit ratings of the term advances outstanding
         at that time, will not be adversely affected because of the new issue
         (bearing in mind that the term advances are not themselves rated);


     *   that no event of default under any of the intercompany loan agreements
         outstanding at that time has occurred which has not been remedied or
         waived and no event of default will occur as a result of the issue of
         the new notes; and

     *   as at the most recent interest payment date, that no principal
         deficiency (which remains outstanding) is recorded on the principal
         deficiency ledger in relation to the term advances outstanding at that
         time.


THE ISSUING ENTITY AND THE PREVIOUS ISSUING ENTITIES HAVE MADE PREVIOUS
INTERCOMPANY LOANS TO FUNDING, AND SOME OF THE PREVIOUS TERM ADVANCES IN THOSE
PREVIOUS INTERCOMPANY LOANS MAY RANK AHEAD OF SOME OF THE TERM ADVANCES IN THE
CURRENT INTERCOMPANY LOAN AS TO PAYMENT, AND ACCORDINGLY SOME OF THE PREVIOUS
NOTES ISSUED BY THE ISSUING ENTITY AND THE PREVIOUS ISSUING ENTITIES MAY RANK
AHEAD OF SOME OF THE OFFERED NOTES AS TO PAYMENT
     The issuing entity and the previous issuing entities have issued previous
notes to investors, the proceeds of which were used to make previous
intercompany loans to Funding. Funding used the proceeds of the previous
intercompany loan from Holmes Financing (No. 1) PLC to pay the seller for loans
and their related security assigned to the mortgages trustee which comprised
its original share of the trust property. Funding used the proceeds of the
previous intercompany loans from Holmes Financing (No. 2) PLC, Holmes Financing
(No. 4) PLC, Holmes Financing (No. 7) PLC, Holmes Financing (No. 9) PLC, Holmes
Financing (No. 10) PLC and the issuing entity to pay the seller for an increase
in Funding's share of the trust property (resulting in a corresponding decrease
in the seller's share of the trust property). Funding used the proceeds of the
previous intercompany loans from Holmes Financing (No. 3) PLC, Holmes Financing
(No. 5) PLC, Holmes Financing (No. 6) PLC and Holmes Financing (No. 8) PLC to
pay the seller for loans and their related security assigned to the mortgages
trustee, which constituted an increase in Funding's existing share of the trust
property.

     The order in which Funding pays principal and interest to the issuing
entity on the term advances made by the issuing entity and to the previous
issuing entities on the previous term advances made by the previous issuing
entities depends primarily on the designated ratings of those term advances.
See "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES AND THE
PREVIOUS INTERCOMPANY LOANS" in the accompanying prospectus supplement. In
general, term advances with the highest term advance rating will be paid ahead
of lower rated term advances subject to their relative scheduled repayment
dates. For example, Funding will pay interest due on the AAA term advances
proportionally and equally with the interest due on any previous AAA term
advances and ahead of payments of interest due on any term advance with a lower
term advance rating than AAA (including, for the avoidance of doubt, any AA
term advance, A term advance, BBB term advance or BB term advance). Similarly,
Funding will, in general, repay principal amounts due on the term advances in
accordance with their respective term advance ratings. For example, principal
repayments due on a AAA term advance generally will be made before principal
repayments due on a previous AA term advance. This principle is subject to a
number of exceptions, however, which are designed primarily to provide some
protection that scheduled repayments of principal on current term advances will
not materially affect payments of principal on previous term advances and in
turn would not be materially affected by payments of principal on new term
advances. These exceptions are described in "CASHFLOWS - DISTRIBUTION OF
FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING
SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING
ENTITY SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS
AND FUNDING PRINCIPAL RECEIPTS".


                                       50




     The term advance ratings designated to the previous term advances on the
previous closing dates will not change even if the ratings assigned to the
corresponding classes of previous notes change.


IF THE CURRENT INTERCOMPANY LOAN (OR ANY PART THEREOF) IS REFINANCED THE
ISSUING ENTITY NOTES COULD BE REPAID EARLY
     Funding may refinance some or all of the term advances through proceeds
received from the issuing entity under the current intercompany loan, a new
issuing entity under new intercompany loans or payments received from the
seller and/or a new funding entity. The issuing entity or the new issuing
entity would fund such term advances through the issuance of new series and
classes (or sub-classes) of further issuing entity notes or new notes, as the
case may be. For example, an existing term advance might be refinanced in order
to provide the issuing entity with funds to redeem a class of issuing entity
notes after their step-up date. If the proceeds of a refinanced term advance
were used by the issuing entity to effect an optional redemption of issuing
entity notes prior to their expected maturity, those issuing entity notes would
be repaid early. This, in turn, could have an adverse effect on the yield to
maturity on the affected issuing entity notes. See "TERMS AND CONDITIONS OF US
NOTES - REDEMPTION, PURCHASE AND CANCELLATION".


THE CRITERIA FOR THE SALE OF NEW LOANS TO THE MORTGAGES TRUSTEE MAY CHANGE OVER
TIME WITHOUT YOUR CONSENT
     The criteria for new loans to be sold to the mortgages trustee may be
amended in the future without your consent. As a result, the mortgages trust
may include types of loans in the future with different characteristics from
those currently in the mortgages trust. This may occur, for example, due to the
development of new mortgage loan products in response to changing market
conditions. Any such amendments, as provided in the mortgage sale agreement,
would require the consent of the parties to the mortgage sale agreement,
including the security trustee.



NEW ISSUING ENTITIES AND NEW START-UP LOAN PROVIDERS WILL SHARE IN THE SAME
SECURITY GRANTED BY FUNDING TO THE ISSUING ENTITY, AND THIS MAY ADVERSELY
AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     If Funding enters into any new intercompany loan agreements, then if
required it may also enter into new start-up loan agreements with new start-up
loan providers and the security trustee. If Funding is required, in order to
ensure no adverse impact on the ratings of the notes, to further fund one or
more of the existing reserve funds, Funding may use part of the proceeds of the
new start-up loans.


     Any new issuing entities may become parties to the Funding deed of charge
and, if so, will be entitled to share in the security granted by Funding for
the issuing entity's benefit (and the benefit of the other Funding secured
creditors) under the Funding deed of charge. This could ultimately cause a
reduction in the payments noteholders receive on the issuing entity notes.


THE PREVIOUS ISSUING ENTITIES, THE FUNDING SWAP PROVIDER AND THE START-UP LOAN
PROVIDER ALREADY SHARE IN THE SECURITY BEING GRANTED BY FUNDING TO THE ISSUING
ENTITY, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     Funding has entered into the previous intercompany loan agreements and, as
at the date of this prospectus, it has also entered into eight start-up loan
agreements with the start-up loan provider and the security trustee. Funding
used part of the proceeds of these start-up loans to fund the first reserve
fund.

     The previous issuing entities and the start-up loan provider are parties
to the Funding deed of charge and are entitled to share in the security granted
by Funding for the benefit of the Funding secured creditors (including, as from
the programme date, the issuing entity) under the Funding deed of charge. In
addition, the liabilities owed to the Funding swap provider which are secured
by the Funding deed of charge may increase each time that Funding enters into a
new intercompany loan agreement. These factors could ultimately cause a
reduction in the payments noteholders receive on the issuing entity notes.


THERE MAY BE CONFLICTS BETWEEN THE ISSUING ENTITY, THE PREVIOUS ISSUING
ENTITIES AND ANY NEW ISSUING ENTITIES, AND THE ISSUING ENTITY'S INTERESTS MAY
NOT PREVAIL, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     The security trustee will exercise its rights under the Funding deed of
charge only in accordance with directions given by the issuing entities (which
could be the issuing entity, the previous issuing entities and, if Funding
enters into new intercompany loans, any new issuing entity) that have the
highest-ranking outstanding term advances at that time, provided that the
security trustee is indemnified to its satisfaction.


                                       51



     If the security trustee receives conflicting directions, it will follow
the directions given by the relevant issuing entities representing the largest
principal amount outstanding of relevant term advances. If the issuing entity
is not in the group representing that largest principal amount, then its
interests may not prevail. This could ultimately cause a reduction in the
payments noteholders receive on the issuing entity notes. For example, if the
term advances with the highest designated term advance rating at the time of a
direction are the AAA term advances, then, in the event of conflicting
directions being given by issuing entities with outstanding AAA term advances,
the security trustee will follow the direction given by those issuing entities
owed the largest principal amount outstanding of AAA term advances.


THE INCLUSION OF CERTAIN TYPES OF LOANS MAY AFFECT THE RATE OF REPAYMENT AND
PREPAYMENT OF THE LOANS
     The portfolio contains flexible loans. Flexible loans provide the borrower
with a range of options that give that borrower greater flexibility in the
timing and amount of payments made under the loans. Subject to the terms and
conditions of the loans (which may require in some cases notification to the
seller and in other cases the consent of the seller), under a flexible loan a
borrower may (among other things) redraw amounts that have been repaid
exercising available options set out in the relevant flexible option agreement.
For a detailed summary of the characteristics of the flexible loans, see "THE
LOANS - CHARACTERISTICS OF THE LOANS - FLEXIBLE LOANS".

     To the extent that borrowers under flexible loans exercise any of the
options available to them, the timing of payments on the issuing entity notes
may be adversely affected.


COMPETITION IN THE UNITED KINGDOM MORTGAGE LOAN INDUSTRY COULD INCREASE THE
RISK OF AN EARLY REDEMPTION OF THE ISSUING ENTITY NOTES
     The mortgage loan industry in the United Kingdom is highly competitive.
Both traditional and new lenders use heavy advertising, targeted marketing,
aggressive pricing competition and loyalty schemes in an effort to expand their
presence in or to facilitate their entry into the market and compete for
customers. For example, certain of the seller's competitors have implemented
loyalty discounts for long-time customers to reduce the likelihood that these
customers would refinance their mortgage loans with other lenders such as the
seller.

     This competitive environment may affect the rate at which the seller
originates new mortgage loans and may also affect the level of loss of the
seller's existing borrowers as customers. If the rate at which new mortgage
loans are originated declines significantly or if existing borrowers refinance
their mortgage loans with lenders other than the seller, then the risk of a
trigger event occurring increases, which could result in an early redemption of
the issuing entity notes.


IF PROPERTY VALUES DECLINE, PAYMENTS ON THE ISSUING ENTITY NOTES COULD BE
ADVERSELY AFFECTED
     The security granted by Funding in respect of the master intercompany
loan, which is the principal source of funding for the issuing entity notes,
consists, among other things, of Funding's interest in the mortgages trust.
Since the value of the portfolio held by the mortgages trustee may increase or
decrease, the value of that security may decrease and will decrease if there is
a general decline in property values. The issuing entity cannot give any
assurance that the value of a mortgaged property will remain at the same level
as on the date of origination of the related loan. If the residential property
market in the United Kingdom experiences an overall decline in property values,
the value of the security created by the mortgage could be significantly
reduced and, ultimately, may result in an adverse effect on the payments on the
issuing entity notes if the security is required to be enforced.

     The principal source of income for repayment of the issuing entity notes
by the issuing entity is the master intercompany loan agreement. The principal
source of income for repayment by Funding of each term advance under the master
intercompany loan agreement is its interest in the loans held on trust by the
mortgages trustee for Funding and the seller. If the timing and payment of the
loans is adversely affected by any of the risks described in this section, then
the payments on the issuing entity notes could be reduced and/or delayed.


AS NEW LOANS ARE ASSIGNED TO THE MORTGAGES TRUSTEE, THE CHARACTERISTICS OF THE
TRUST PROPERTY MAY CHANGE FROM THOSE EXISTING AT THE DATE OF THIS PROSPECTUS,
AND THOSE CHANGES MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     There is no guarantee that any new loans assigned to the mortgages trustee
will have the same characteristics as the loans in the portfolio as at the date
of this prospectus. In particular, new loans may have different payment
characteristics from the loans in the portfolio as at the date of this
prospectus. The ultimate effect of this could be to delay or reduce the
payments noteholders receive on the issuing entity


                                       52




notes. However, the new loans will be required to meet the criteria
described in "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY". These
criteria may be modified after the closing date and your consent to such
modifications will not be obtained provided that the security trustee is
satisfied that the then current ratings of the outstanding notes will not be
adversely affected by the proposed modifications.


THE YIELD TO MATURITY OF THE ISSUING ENTITY NOTES MAY BE ADVERSELY AFFECTED BY
PREPAYMENTS OR REDEMPTIONS ON THE LOANS
     The yield to maturity of the issuing entity notes of each class (and
sub-class) will depend mostly on (a) the amount and timing of payment of
principal on the loans and (b) the price paid by the noteholders of each class
(and sub-class) of issuing entity notes.

     The yield to maturity of the issuing entity notes of each class (and
sub-class) may be adversely affected by a higher or lower than anticipated rate
of prepayments on the loans. The factors affecting the rate of prepayment on the
loans are described in "- THE ISSUING ENTITY'S ABILITY TO REDEEM THE ISSUING
ENTITY NOTES ON THEIR SCHEDULED REDEMPTION DATES IS AFFECTED BY THE RATE OF
PREPAYMENT ON THE LOANS". See also "CHARACTERISTICS OF THE UNITED KINGDOM
RESIDENTIAL MORTGAGE MARKET" in the relevant prospectus supplement.

     No assurance can be given that Funding will accumulate sufficient funds
during the cash accumulation periods relating to bullet term advances or
scheduled amortisation term advances owed to the issuing entity to enable it to
repay these bullet term advances or scheduled amortisation term advances owed
to the issuing entity so that the corresponding series and class (or sub-class)
of the issuing entity notes will be redeemed in accordance with their bullet
redemption dates or scheduled redemption dates respectively.

     The extent to which sufficient funds are accumulated by Funding during a
cash accumulation period or a scheduled amortisation period or received by it
from its share in the mortgages trust on a scheduled repayment date will depend
on whether the actual principal prepayment rate of the loans is the same as the
assumed principal prepayment rate. If Funding is not able to accumulate enough
money during a cash accumulation period or a scheduled amortisation period or
does not receive enough money from its share in the mortgages trust to pay the
full amount scheduled to be repaid on a bullet term advance or scheduled
amortisation term advance and the issuing entity is therefore unable to redeem
the corresponding series and class (or sub-class) of issuing entity notes on
their scheduled redemption date(s), then Funding will be required to pay to the
issuing entity on those scheduled redemption dates only the amount that it has
actually accumulated. Any shortfall will be deferred and paid on subsequent
interest payment dates when Funding has money available to make the payment. In
these circumstances, there may be a variation in the yield to maturity of the
relevant class of issuing entity notes.


THE ISSUING ENTITY'S ABILITY TO REDEEM THE ISSUING ENTITY NOTES ON THEIR
SCHEDULED REDEMPTION DATES OR THEIR FINAL MATURITY DATES IS AFFECTED BY THE
RATE OF PREPAYMENT ON THE LOANS
     The rate of prepayment of loans is influenced by a wide variety of
economic, social and other factors, including prevailing mortgage market
interest rates, the availability of alternative financing programs, local and
regional economic conditions and homeowner mobility. For instance, prepayments
on the loans may be due to borrowers refinancing their loans and sales of
properties by borrowers (either voluntarily or as a result of enforcement
action taken). In addition, if the seller is required to repurchase a loan or
loans under a mortgage account and their related security because, for example,
one of the loans does not comply with the loan warranties in the mortgage sale
agreement, then the payment received by the mortgages trustee will have the
same effect as a prepayment of all of the loans under the mortgage account.
Because these factors are not within the issuing entity's control or the
control of Funding or the mortgages trustee, the issuing entity cannot give any
assurances as to the level of prepayments that the portfolio may experience.

     Variation in the rate of prepayments of principal on the loans may affect
each series and class (or sub-class) of issuing entity notes differently
depending upon amounts already repaid by Funding to the issuing entity in
respect of the corresponding term advance and whether a trigger event has
occurred, or a loan is subject to a product switch or a further advance or the
security granted by the issuing entity under the issuing entity deed of charge
has been enforced.

     If prepayments on the loans occur less frequently than anticipated, then
there may not be sufficient funds available to redeem the issuing entity notes
of any series in full on their respective scheduled redemption dates or final
maturity dates.


                                       53




THE SELLER MAY CHANGE THE LENDING CRITERIA RELATING TO LOANS THAT ARE
SUBSEQUENTLY ASSIGNED TO THE MORTGAGES TRUSTEE, WHICH COULD AFFECT THE
CHARACTERISTICS OF THE TRUST PROPERTY AND WHICH MAY ADVERSELY AFFECT PAYMENTS
ON THE ISSUING ENTITY NOTES
     Each of the loans was originated in accordance with the seller's lending
criteria at the time of origination. The current lending criteria are set out
in the section "THE LOANS - LENDING CRITERIA". These lending criteria consider
a variety of factors such as a potential borrower's credit history, employment
history and status and repayment ability, as well as the value of the property
to be mortgaged. In the event of the assignment of any new loans and new
related security to the mortgages trustee, the seller will warrant that those
new loans and new related security were originated in accordance with the
seller's lending criteria at the time of their origination. However, the seller
retains the right to revise its lending criteria as determined from time to
time, and so the lending criteria applicable to any loan at the time of its
origination may not be or have been the same as those set out in the section
"THE LOANS - LENDING CRITERIA".

     If new loans that have been originated under revised lending criteria are
assigned to the mortgages trustee, the characteristics of the trust property
could change. This could lead to a delay or a reduction in the payments
received on the issuing entity notes.


THE SELLER HAS INTRODUCED PROCEDURES RELATING TO INVESTIGATIONS AND SEARCHES
FOR REMORTGAGES WHICH COULD AFFECT THE CHARACTERISTICS OF THE TRUST PROPERTY
AND WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     The seller no longer requires a solicitor or licensed or qualified
conveyancer to conduct a full investigation of the title to a property in all
cases. Where the borrower is remortgaging there will be a more limited form of
investigation of title for properties located in England, Wales and Scotland,
in particular in the case of registered land in England and Wales (e.g.
confirming that the borrower is the registered proprietor of the property and
the description of the property corresponds with the entries on the Land
Registry's register) and confirming such other matters as are required by a
reasonable, prudent mortgage lender. Properties which have undergone such a
limited investigation may be subject to matters which would have been revealed
by a full investigation of title and which may have been remedied or, if
incapable of remedy, may have resulted in the properties not being accepted as
security for a loan had such matters been revealed. The introduction of loans
secured by such properties into the trust property could result in a change of
the characteristics of the trust property. This could lead to a delay or a
reduction in the payments received on the issuing entity notes.


THE TIMING AND AMOUNT OF PAYMENTS ON THE LOANS COULD BE AFFECTED BY VARIOUS
FACTORS WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     The loans are affected by credit, liquidity and interest rate risks.
Various factors influence mortgage delinquency rates, prepayment rates,
repossession frequency and the ultimate payment of interest and principal, such
as changes in the national or international economic climate, regional economic
or housing conditions, changes in tax laws, interest rates, inflation, the
availability of financing, yields on alternative investments, political
developments and government policies. Other factors in borrowers' individual,
personal or financial circumstances may affect the ability of borrowers to
repay loans. Loss of earnings, illness, divorce and other similar factors may
lead to an increase in delinquencies by and bankruptcies of borrowers, and
could ultimately have an adverse impact on the ability of borrowers to repay
loans.

     If a borrower fails to repay its loan and the related property is
repossessed, the likelihood of there being a net loss on disposition of the
property is adversely affected by a higher loan-to-value ratio. In addition, the
ability of a borrower to sell a property given as security for a loan at a price
sufficient to repay the amounts outstanding under the loan will depend upon a
number of factors, including the availability of buyers for that property, the
value of that property and property values in general at the time. The relevant
prospectus supplement will provide information on the distribution of the
loan-to-value ratios at origination of the loans sold to the mortgages trustee,
see "STATISTICAL INFORMATION ON THE PORTFOLIO" in Annex A-1 of the relevant
prospectus supplement.

     The portfolio may also be subject to geographic concentration risks. To
the extent that specific geographic regions within the United Kingdom have
experienced or may experience in the future weaker regional economic conditions
and housing markets than other regions, a concentration of the loans in such a
region may be expected to exacerbate all risks relating to the loans described
in this section. The economy of each geographic region within the United
Kingdom is dependent on different mixtures of industries. Any downturn in a
local economy or particular industry may adversely affect the regional
employment levels and consequently the repayment ability of the borrowers in
that region or the region that relies most heavily on that industry. Any
natural disasters in a particular region may reduce the value of affected
mortgaged properties. This may result in a loss being incurred upon sale of the
mortgaged property. These


                                       54




circumstances could affect receipts on the loans and ultimately result in losses
on the issuing entity notes. For an overview of the geographical distribution of
the loans sold to the mortgages trustee in connection with the issuance of the
relevant series of issuing entity notes, see "STATISTICAL INFORMATION ON THE
PORTFOLIO" in Annex A-1 of the relevant prospectus supplement.

     The principal source of income for repayment of the issuing entity notes
by the issuing entity is the master intercompany loan agreement. The principal
source of income for repayment by Funding of each term advance under the master
intercompany loan agreement is its interest in the loans held on trust by the
mortgages trustee for Funding and the seller. If the timing and payment of the
loans is adversely affected by any of the risks described in this section, then
the payments on the issuing entity notes could be reduced and/or delayed.


THE OCCURRENCE OF AN ASSET TRIGGER EVENT AND ENFORCEMENT OF THE ISSUING ENTITY
SECURITY MAY ADVERSELY AFFECT THE REPAYMENT OF CERTAIN ISSUING ENTITY NOTES
AND/OR DELAY THE REPAYMENT OF OTHER ISSUING ENTITY NOTES
     If an asset trigger event has occurred, the mortgages trustee will
distribute principal receipts on the loans to Funding and the seller
proportionally and equally based on their percentage shares of the trust
property (that is, the Funding share percentage and the seller share
percentage). When an asset trigger event has occurred, Funding will repay:



     first, the AAA term advances and the previous AAA term advances of each
     series proportionally and equally, until all of those AAA term advances
     are fully repaid;

     then, the AA term advances and the previous AA term advances of each
     series proportionally and equally, until all of those AA term advances are
     fully repaid;

     then, the A term advances and the previous A term advances of each series
     proportionally and equally, until all of those A term advances are fully
     repaid;

     then, the BBB term advances and the previous BBB term advances of each
     series proportionally and equally, until all of those BBB term advances
     are fully repaid; and

     then, the BB term advances and the previous BB term advances of each
     series proportionally and equally, until all of those BB term advances are
     fully repaid.

     The above order of priority of payments may cause certain series and
classes (or sub-classes) of issuing entity notes to be repaid more rapidly than
expected and other series and classes (or sub-classes) of issuing entity notes
to be repaid more slowly than expected and there is a risk that such issuing
entity notes may not be repaid by their final maturity date.


THE OCCURRENCE OF A NON-ASSET TRIGGER EVENT MAY ACCELERATE THE REPAYMENT OF
CERTAIN ISSUING ENTITY NOTES AND/OR DELAY THE REPAYMENT OF OTHER ISSUING ENTITY
NOTES
     If a non-asset trigger event has occurred, the mortgages trustee will
distribute all principal receipts to Funding until the Funding share percentage
of the trust property is zero. When a non-asset trigger event has occurred,
Funding will repay:

     first, the AAA term advances in order of final repayment date, beginning
     with the earliest final repayment date;

     then, the AA term advances until each of those AA term advances is fully
     repaid;

     then, the A term advances until each of those A term advances is fully
     repaid;

     then, the BBB term advances until each of those BBB term advances is fully
     repaid; and

     then, the BB term advances until each of those BB term advances is fully
     repaid.

     The above order of priority of payments may cause certain series and
classes (or sub-classes) of issuing entity notes to be repaid more rapidly than
expected and other series and classes (or sub-classes) of issuing entity notes
to be repaid more slowly than expected and there is a risk that such issuing
entity notes may not be repaid on their scheduled redemption dates.


                                       55




LOANS SUBJECT TO PRODUCT SWITCHES AND FURTHER ADVANCES WILL BE REPURCHASED BY
THE SELLER FROM THE MORTGAGES TRUSTEE, WHICH WILL AFFECT THE PREPAYMENT RATE OF
THE LOANS, AND THIS MAY AFFECT THE YIELD TO MATURITY OF THE ISSUING ENTITY
NOTES
     If a loan is subject to a product switch or a further advance, then the
seller will be required to repurchase the loan or loans under the relevant
mortgage account and their related security from the mortgages trustee at a
price equal to the outstanding principal balance of those loans together with
any arrears of interest and accrued and unpaid interest and expenses to the
date of purchase.

     A loan will be subject to a product switch if the borrower and the seller
agree on or the servicer issues an offer for, and the borrower accepts, a
variation in the financial terms and conditions applicable to the relevant
borrower's loan, other than:

     *   any variation agreed with a borrower to control or manage arrears on
         the loan;


     *   any variation in the maturity date of the loan unless, while the
         previous intercompany loan made by Holmes Financing (No. 1) PLC is
         outstanding, it is extended beyond July 2038;


     *   any variation imposed by statute;

     *   any variation of the principal available and/or the rate of interest
         payable in respect of the loan where that rate is offered to the
         borrowers of more than 10 per cent. by outstanding principal amount of
         loans comprised in the trust property in any interest period; or

     *   any variation in the frequency with which the interest payable in
         respect of the loan is charged.

     A loan will be subject to a further advance if an existing borrower
requests a further amount to be lent to him or her under the mortgage in
circumstances where the seller has discretion to, and does, grant that request.
A drawing under a flexible loan will not constitute a further advance.

     The yield to maturity of the issuing entity notes may be affected by the
repurchase of loans subject to product switches and further advances.


RATINGS ASSIGNED TO THE ISSUING ENTITY NOTES MAY BE LOWERED OR WITHDRAWN AFTER
YOU PURCHASE THE ISSUING ENTITY NOTES, WHICH MAY LOWER THE MARKET VALUE OF THE
ISSUING ENTITY NOTES
The ratings assigned by Standard & Poor's and Fitch to each class (or
sub-class) of issuing entity notes address the likelihood of full and timely
payment to you of all payments of interest on each interest payment date under
that class (or sub-class) of issuing entity notes in accordance with the terms
of the issuing entity transaction documents and the conditions of the issuing
entity notes. The ratings also address the likelihood of "ultimate" payment of
principal by the final maturity date of each class (or sub-class) of issuing
entity notes. The ratings assigned by Moody's to each class (or sub-class) of
issuing entity notes address the expected loss in proportion to the initial
principal amount of such class (or sub-class) and express Moody's opinion that
the structure allows for timely payment of interest and ultimate payment of
principal at par on or before the rated final legal maturity date. The expected
ratings of each class (or sub-class) of issuing entity notes on the relevant
closing date are set out in the relevant prospectus supplement. Any rating
agency may lower, qualify or withdraw its rating if, in the sole judgment of the
rating agency, the credit quality of the issuing entity notes has declined or is
in question. If any rating assigned to the issuing entity notes is lowered,
qualified or withdrawn, the market value of the issuing entity notes may be
reduced and, in the case of money market notes, such money market notes may no
longer be eligible for investment by money market funds. A change to the ratings
assigned to each class (or sub-class) of issuing entity notes will not affect
the term advance ratings assigned to each relevant term advance under the master
intercompany loan agreement.


THE REMARKETING BANK MAY NOT BE ABLE TO REMARKET MONEY MARKET NOTES AND
PAYMENTS FROM A CONDITIONAL NOTE PURCHASER MAY NOT BE SUFFICIENT TO REPAY MONEY
MARKET NOTES
     The ability of the remarketing bank to procure payment of the transfer
price on a transfer date will depend upon the remarketing bank either (a)
procuring third party purchasers for any tendered notes prior to the relevant
transfer date and obtaining the transfer price from those third party
purchasers or (b) exercising its rights under the conditional purchase
agreement to require the conditional note purchaser to acquire the unremarketed
notes.

     There can be no assurance that the remarketing bank will be able to
identify purchasers willing to acquire the tendered notes on a transfer date.
In such event the transfer of any unremarketed notes would be dependent upon
the ability of the conditional note purchaser to pay the transfer price and
acquire the unremarketed notes.


                                       56




     You should consider carefully the risk posed if your tendered notes cannot
be remarketed on a transfer date and either (a) the conditions to the
conditional note purchaser's obligation to purchase unremarketed notes are not
satisfied or (b) the conditional note purchaser defaults in its obligation to
purchase unremarketed notes under the conditional purchase agreement. In those
situations noteholders may be unable to sell the issuing entity notes on the
relevant transfer date or at any other time.

     In addition, you will have no recourse against the issuing entity, the
conditional note purchaser or the remarketing bank for any default or failure
to purchase by the conditional note purchaser under the conditional purchase
agreement or default or failure to remarket by the remarking bank under the
remarketing agreement. Although the parties to these agreements may be able to
enforce them, they have no obligation to do so.

     Neither the issuing entity nor any of the underwriters, any remarketing
bank or any conditional note purchaser will make any representation as to the
suitability of the money market notes for investment by money market funds
subject to Rule 2a-7 under the Investment Company Act. Any determination as to
such suitability or compliance with Rule 2a-7 under the Investment Company Act,
is solely your responsibility.


ISSUANCE OF FURTHER ISSUING ENTITY NOTES MAY AFFECT THE TIMING AND AMOUNTS OF
PAYMENTS TO YOU
     The issuing entity expects to issue further issuing entity notes from time
to time. Further issuing entity notes may be issued without prior notice to
existing noteholders and without their consent, and may have different terms
from outstanding issuing entity notes. For a description of the conditions that
must be satisfied before the issuing entity can issue further issuing entity
notes, see "SUMMARY OF THE ISSUING ENTITY NOTES - ISSUANCE".

     The issuance of further issuing entity notes could adversely affect the
timing and amount of payments on the outstanding issuing entity notes. For
example, if further issuing entity notes of the same class (or sub-class) as
the issuing entity notes (issued after such issuing entity notes) have a higher
interest rate than the issuing entity notes, this could result in a reduction
in the available funds used to pay interest on the issuing entity notes. Also,
when further issuing entity notes are issued, the voting rights attaching to
the issuing entity notes will be diluted.


YOU MAY BE SUBJECT TO RISKS RELATING TO EXCHANGE RATES OR INTEREST RATES ON THE
ISSUING ENTITY NOTES OR RISKS RELATING TO RELIANCE ON A 2A-7 SWAP PROVIDER
     Repayments of principal and payments of interest on a series and class (or
sub-class) of issuing entity notes may be made in a currency other than
sterling but the loan made by the issuing entity to Funding and repayments of
principal and payments of interest by Funding to the issuing entity under the
master intercompany loan agreement will be in sterling. In addition, interest
due and payable by Funding to the issuing entity on any term advance under the
master intercompany loan agreement will be calculated by reference to LIBOR for
three-month sterling deposits or, for some term advances, such other sterling
LIBOR rate as may be specified in the relevant term advance supplement but
interest due and payable on a series and class (or sub-class) of issuing entity
notes may be calculated by reference to a fixed or floating rate (as set out in
the relevant prospectus supplement).

     To hedge the issuing entity's currency exchange rate exposure and/or
interest rate exposure in such cases, on the relevant closing date for a series
and class (or sub-class) of issuing entity notes, the issuing entity will,
where applicable, enter into appropriate currency and/or interest rate swap
transactions for such issuing entity notes with an issuing entity swap provider
as specified in the relevant prospectus supplement. See "THE SWAP AGREEMENTS".

     Each issuing entity swap provider is obliged to make payments under a swap
only for so long as and to the extent that the issuing entity makes timely
payments under it. If such issuing entity swap provider is not obliged to make
payments of, or if it defaults in its obligations to make payments of, amounts
equal to the full amount scheduled to be paid to the issuing entity on the
dates for payment specified under the relevant swap or such swap is otherwise
terminated, the issuing entity will be exposed to changes in the exchange rates
between sterling and the currency in which such issuing entity notes are
denominated and in the relevant interest rates. Unless a replacement swap
transaction is entered into, the issuing entity may have insufficient funds to
make payments due on the corresponding series and class (or sub-class) of
issuing entity notes.

     If a 2a-7 swap provider swap arrangement is specified as applying to a
certain series and class (or sub-class) of issuing entity notes in the relevant
prospectus supplement, the 2a-7 swap provider will be required to make a
principal payment under the relevant issuing entity swap agreement to the
issuing entity to enable the issuing entity to redeem a class of issuing entity
notes in full on their bullet repayment date (unless an asset trigger event has
occurred prior to that date)


                                       57



notwithstanding that the 2a-7 swap provider has not received the corresponding
principal payment required to be made by the issuing entity under
the relevant issuing entity swap agreement. A failure by the issuing entity to
make the full principal repayment on the bullet repayment date of the term
advance corresponding to the relevant class (or sub-class) of issuing entity
notes for which the relevant issuing entity swap was entered into will not
constitute an event of default or a termination event under that swap. In such
circumstances, noteholders in respect of such issuing entity notes will be
dependent on the performance of the 2a-7 swap provider and no assurance can be
given that the issuing entity will have sufficient funds to make payments due on
the corresponding series and class (or sub-class) of issuing entity notes.


TERMINATION PAYMENTS ON THE SWAPS MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO
MAKE PAYMENTS ON THE ISSUING ENTITY NOTES
     If any of the swaps terminates, the issuing entity may as a result be
obliged to pay a termination payment to the relevant issuing entity swap
provider. The amount of the termination payment will be based on the cost of
entering into a replacement swap. Under the master intercompany loan agreement,
Funding will be required to pay the issuing entity an amount equal to any
termination payment due from the issuing entity to the relevant issuing entity
swap provider. Funding will also be obliged to pay the issuing entity any extra
amounts which it may be required to pay to enter into a replacement swap.

     No assurance can be given that Funding will have the funds available to
make such payments or that the issuing entity will have sufficient funds
available to make any termination payment under any of its swaps or to make
subsequent payments to you in respect of the relevant series and class (or sub-
class) of issuing entity notes. Nor can any assurance be given that the issuing
entity will be able to enter into a replacement swap or, if one is entered
into, that the credit rating of the replacement issuing entity swap provider
will be sufficiently high to prevent a downgrading of the then current ratings
of the issuing entity notes by the rating agencies.

     Except where the relevant issuing entity swap provider has caused the
relevant swap to terminate by its own default or following a downgrade
termination event, any termination payment due from the issuing entity will
rank equally not only with payments due to the holders of the series and class
(or sub-class) of issuing entity notes to which the relevant swap relates but
also with payments due to the holders of any other series and class (or sub-
class) of issuing entity notes which rank equally with the series and class (or
sub-class) of issuing entity notes to which the relevant swap relates. Any
additional amounts required to be paid by the issuing entity following
termination of the relevant swap (including any extra costs incurred (for
example, from entering into spot currency or interest rate swaps) if the
issuing entity cannot immediately enter into a replacement swap) will also rank
equally not only with payments due to the holders of the series and class (or
sub-class) of issuing entity notes to which the relevant swap relates but also
with payments due to the holder of any other series and class (or sub-class) of
issuing entity notes which rank equally with the series and class (or sub-
class) of issuing entity notes to which the relevant swap relates. Furthermore,
any termination payment or additional payment or additional amounts required to
be paid by the issuing entity following termination of a swap will rank ahead
of payments due to the holders of any series and class (or sub-class) of
issuing entity notes which ranks below the series and class (or sub-class) of
issuing entity notes to which the relevant swap relates. Therefore, if the
issuing entity is obliged to make a termination payment to the relevant issuing
entity swap provider or to pay any other additional amount as a result of the
termination of the relevant swap, this may affect the funds which the issuing
entity has available to make payments on the issuing entity notes of any class
and any series.


PAYMENTS BY FUNDING TO THIRD PARTIES IN RELATION TO THE PREVIOUS ISSUING
ENTITIES MAY AFFECT PAYMENTS DUE TO THE ISSUING ENTITY AND ACCORDINGLY THE
ISSUING ENTITY'S ABILITY TO MAKE PAYMENTS ON THE ISSUING ENTITY NOTES
     Under the previous intercompany loan agreements, Funding is required to
make payments to the previous issuing entities in respect of the previous
issuing entities' obligations to make payments to their respective own security
trustee, note trustee, agent bank, paying agents, cash manager, corporate
services provider and account bank and to other third parties to whom the
previous issuing entities owe money. These payments rank in priority to amounts
due by Funding to the issuing entity on the term advances. For further
information regarding Funding's payment obligations to the previous issuing
entities, see "CASHFLOWS".

     Funding's obligations to make the payments described in the preceding
paragraph to the previous issuing entities may affect Funding's ability to make
payments to the issuing entity under the master intercompany loan agreement.
This in turn may affect the issuing entity's ability to make payments on the
issuing entity notes.

                                       58




     The issuing entity relies on third parties to perform services in relation
to the issuing entity notes, and you may be adversely affected if they fail to
perform their obligations.

     The issuing entity is, and will be, a party to contracts with a number of
third parties that have agreed or will agree to perform services in relation to
the issuing entity notes. For example, the issuing entity swap providers have
agreed or will agree to provide their respective swaps, the corporate services
provider has agreed to provide corporate services and the paying agents and the
agent bank have agreed to provide payment and calculation services in
connection with the issuing entity notes. In the event that any of these
parties were to fail to perform their obligations under the respective
agreements to which they are a party, you may be adversely affected.


THE ISSUING ENTITY MAY BE UNABLE TO PAY, IN FULL OR AT ALL, INTEREST DUE ON THE
ISSUING ENTITY NOTES IF THERE IS AN INCOME OR PRINCIPAL DEFICIENCY
     If, on any interest payment date, revenue receipts available to Funding
(including the reserve funds) are insufficient to enable Funding to pay
interest on previous term advances, term advances and any new term advances and
other expenses of Funding ranking higher in seniority to interest due on these
term advances, then Funding may use principal receipts on the loans received by
it in the mortgages trust to make up the shortfall.

     Funding will use principal receipts that would have been applied to repay
the term advances with the lowest term advance rating to pay interest on those
other term advances and senior expenses described in the preceding paragraph
where there is a shortfall of monies to pay those amounts.

     However, it is expected that these principal deficiencies will be recouped
from subsequent excess revenue receipts and amounts standing to the credit of
the first reserve fund.

     However, if there are insufficient funds available because of income or
principal deficiencies, this will affect the funds which the issuing entity has
available to make payments on the issuing entity notes of any series or class
(or sub-class) and, as a consequence, you may receive later than anticipated,
and/or you may not receive in full, repayment of the principal amount
outstanding on the issuing entity notes.

     For more information on principal deficiencies, see "CREDIT STRUCTURE -
PRINCIPAL DEFICIENCY LEDGER".


THE SELLER SHARE OF THE TRUST PROPERTY DOES NOT PROVIDE CREDIT ENHANCEMENT FOR
THE ISSUING ENTITY NOTES
     Any losses from loans included in the trust property will be allocated
proportionately between Funding and the seller on each distribution date
depending on their respective shares of the trust property. The seller's share
of the trust property therefore does not provide credit enhancement for the
Funding share of the trust property or the issuing entity notes.


THE ISSUING ENTITY WILL ONLY HAVE RECOURSE TO THE SELLER IF THERE IS A BREACH
OF WARRANTY OR OTHER OBLIGATION BY THE SELLER, BUT OTHERWISE THE SELLER'S
ASSETS WILL NOT BE AVAILABLE TO THE ISSUING ENTITY AS A SOURCE OF FUNDS TO MAKE
PAYMENTS ON THE ISSUING ENTITY NOTES
     After a master intercompany loan enforcement notice under the master
intercompany loan agreement is given (as described in "SECURITY FOR FUNDING'S
OBLIGATIONS"), the security trustee may sell the Funding share of the trust
property. There is no assurance that a buyer would be found or that such a sale
would realise enough money to repay amounts due and payable under the master
intercompany loan agreement.

     The issuing entity, Funding and the mortgages trustee will not have any
recourse to the seller of the loans, other than in respect of a breach of
warranty or other obligation under the mortgage sale agreement.

     The issuing entity, the mortgages trustee, Funding and the security
trustee will not undertake any investigations, searches or other actions on any
loan or its related security and each of them will rely instead on the
warranties given in the mortgage sale agreement by the seller.

     If any of the warranties given by the seller is materially untrue on the
date on which a loan is assigned to the mortgages trustee, then the seller may
be required by the mortgages trustee to remedy the breach within 20 days of the
seller becoming aware of the same or of receipt by it of a notice from the
mortgages trustee.

     If the seller fails to remedy the breach within 20 days, the mortgages
trustee may require the seller to repurchase the loan or loans under the
relevant mortgage account and their related security together with

                                      59




any arrears of interest and accrued and unpaid interest and expenses. There
can be no assurance that the seller will have the financial resources to
repurchase the loan or loans under the relevant mortgage account and their
related security. However, if the seller does not repurchase those loans and
their related security when required, then the seller's share of the trust
property will be deemed to be reduced by an amount equal to the principal amount
outstanding of those loans together with any arrears of interest and accrued and
unpaid interest and expenses.

     Other than as described here, neither you nor the issuing entity will have
any recourse to the assets of the seller.


THERE CAN BE NO ASSURANCE THAT A BORROWER WILL REPAY PRINCIPAL AT THE END OF
THE TERM ON AN INTEREST ONLY LOAN, WHICH MAY ADVERSELY AFFECT REPAYMENTS ON THE
ISSUING ENTITY NOTES
     Each loan in the portfolio is repayable either on a principal repayment
basis or an interest only basis. For interest only loans, because the principal
is repaid in a lump sum at the maturity of the loan, the borrower is
recommended to have some repayment mechanism such as an investment plan in
place to help ensure that funds will be available to repay the principal at the
end of the term. However, the seller does not take security over these
repayment mechanisms. The borrower is also recommended to take out a life
insurance policy in relation to the loan but, as with repayment mechanisms, the
seller does not take security over these life insurance policies.

The ability of a borrower to repay the principal on an interest only loan at
maturity depends on the borrower's responsibility to ensure that sufficient
funds are available from an investment plan or another source, such as ISAs,
pension policies, personal equity plans or endowment policies, as well as the
financial condition of the borrower, tax laws and general economic conditions at
the time. There can be no assurance that the borrower will have the funds
required to repay the principal at the end of the term. If a borrower cannot
repay the loan and a loss occurs on the loan, then this may affect repayments of
principal on the issuing entity notes if that loss cannot be cured by amounts
standing to the credit of the first reserve fund or the application of excess
Funding available revenue receipts. In respect of loans sold to the mortgages
trustee, the relevant prospectus supplement will state the amount of the loans
in the expected portfolio that are interest only loans. See "STATISTICAL
INFORMATION ON THE PORTFOLIO" in Annex A-1 of the relevant prospectus
supplement.


SET-OFF RISKS IN RELATION TO FLEXIBLE LOANS, DELAYED CASHBACKS AND REWARD
CASHBACKS MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO THE ISSUING ENTITY TO
REPAY THE ISSUING ENTITY NOTES
     As described in "- THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE
MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE MORTGAGES, WHICH MAY ADVERSELY
AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES", the seller has made, and in the
future may make, an equitable assignment of the mortgages, or in the case of
Scottish mortgages a transfer of the beneficial interest in the Scottish
mortgages, to the mortgages trustee, with legal title being retained by the
seller. Therefore, the rights of the mortgages trustee may be subject to the
direct rights of the borrowers against the seller, including rights of set-off
existing prior to notification to the borrowers of the assignment of the
mortgages. These set-off rights may occur if the seller fails to advance to a
borrower a drawing under a flexible loan when the borrower is entitled to draw
additional amounts under a flexible loan or if the seller fails to pay to a
borrower any delayed cashback or reward cashback which the seller had agreed to
pay to that borrower after completion of the relevant loan.

     If the seller fails to advance the drawing or pay the delayed cashback or
reward cashback, then the relevant borrower may set off any damages claim (or
analogous rights in Scotland) arising from the seller's breach of contract
against the seller's (and, as assignee of the mortgages, the mortgages
trustee's) claim for payment of principal and/or interest under the loan as and
when it becomes due. These set-off claims will constitute transaction set-off
as described in the risk factor entitled "INDEPENDENT SET-OFF RISKS WHICH A
BORROWER HAS AGAINST THE SELLER MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO THE
ISSUING ENTITY TO REPAY THE ISSUING ENTITY NOTES".

     The amount of the claim in respect of a drawing will, in many cases, be
the cost to the borrower of finding an alternative source of finance (although,
in the case of flexible loan drawing, a delayed cashback or reward cashback in
respect of a Scottish loan, it is possible, though regarded as unlikely, that
the borrower's right of set-off could extend to the whole amount of the
additional drawing). The borrower may obtain a loan elsewhere in which case the
damages would be equal to any difference in the borrowing costs together with
any consequential losses, namely the associated costs of obtaining alternative
funds (for example, legal fees and survey fees). If the borrower is unable to
obtain an alternative loan, he or she may have a claim in respect of other
losses arising from the seller's breach of contract where there are special
circumstances communicated by the borrower to the seller at the time the
mortgage was taken out.

                                       60




     In respect of a delayed cashback or reward cashback, the claim is likely
to be in an amount equal to the amount due under the delayed cashback or reward
cashback together with interest and expenses and consequential losses (if any).

     A borrower may also attempt to set off against his or her mortgage
payments an amount greater than the amount of his or her damages claim (or
analogous rights in Scotland). In that case, the servicer will be entitled to
take enforcement proceedings against the borrower, although the period of non-
payment by the borrower is likely to continue until a judgment is obtained.

     The exercise of set-off rights by borrowers would reduce the incoming
cashflow to the mortgages trustee during such exercise. However, the amounts
set off will be applied to reduce the seller share of the trust property only.

     See also "- IF A SIGNIFICANT NUMBER OF BORROWERS ATTEMPT TO SET OFF CLAIMS
FOR DAMAGES BASED ON CONTRAVENTION OF AN FSA RULE AGAINST THE AMOUNT OWING BY
THE BORROWER UNDER A LOAN, THERE COULD BE A MATERIAL DECREASE IN RECEIPTS TO
THE ISSUING ENTITY FROM THE MORTGAGES TRUST" and "- IF THE ISSUING ENTITY'S
INTERPRETATION OF CERTAIN TECHNICAL RULES UNDER THE CCA WERE HELD TO BE
INCORRECT BY A COURT OR THE OMBUDSMAN OR WAS CHALLENGED BY A SIGNIFICANT NUMBER
OF BORROWERS, OR BORROWERS WERE TO EXERCISE RIGHTS OF SET-OFF TO THE EXTENT
AVAILABLE UNDER THE CCA, THERE COULD BE MATERIAL DISRUPTION TO THE INCOME FLOW
FROM THE MORTGAGES TRUST".

     The minimum seller share has been sized in an amount expected to cover
this risk, although there is no assurance that it will. If the minimum seller
share is not sufficient in this respect, then there is a risk that noteholders
may not receive all amounts due on the issuing entity notes.


THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE MORTGAGES TRUSTEE HAS NO
LEGAL TITLE TO THE MORTGAGES, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE
ISSUING ENTITY NOTES
     The sale by the seller to the mortgages trustee of the English mortgages
has taken effect (and any sale of English mortgages in the future will take
effect) in equity only. The sale by the seller to the mortgages trustee of the
Scottish mortgages has taken effect by declarations of trust by the seller (and
any sale of Scottish mortgages in the future will be given effect by further
declarations of trust) by which the beneficial interest in the Scottish
mortgages is transferred to the mortgages trustee. In each case this means that
legal title to the loans in the trust property remains with the seller, but the
mortgages trustee has all the other rights and benefits relating to ownership
of each loan and its related security (which rights and benefits are subject to
the trust in favour of the beneficiaries). The mortgages trustee has the right
to demand that the seller give it legal title to the loans and the related
security in the circumstances described in "ASSIGNMENT OF THE LOANS AND THEIR
RELATED SECURITY - LEGAL ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE".
Until then the mortgages trustee will not apply to the Land Registry or the
Central Land Charges Registry to register or record its equitable interest in
the English mortgages, and cannot in any event apply to the Registers of
Scotland to register or record its beneficial interest in the Scottish
mortgages. For more information on the Scottish mortgages see "THE LOANS -
SCOTTISH LOANS" and "MATERIAL LEGAL ASPECTS OF THE LOANS - SCOTTISH LOANS".

     Because the mortgages trustee has not obtained legal title to the loans or
their related security, there are risks, as follows:

     *   firstly, if the seller wrongly sold a loan to another person which has
         already been assigned to the mortgages trustee, and that person acted
         in good faith and did not have notice of the interests of the
         mortgages trustee or the beneficiaries in the loan, then she or he
         might obtain good title to the loan, free from the interests of the
         mortgages trustee and the beneficiaries. If this occurred then the
         mortgages trustee would not have good title to the affected loan and
         its related security and it would not be entitled to payments by a
         borrower in respect of that loan. This may affect the ability of the
         issuing entity to repay the issuing entity notes; and

     *   secondly, the rights of the mortgages trustee and the beneficiaries
         may be subject to the rights of the borrowers against the seller, such
         as the rights of set-off (see in particular "RISK FACTORS - SET-OFF
         RISKS IN RELATION TO FLEXIBLE LOANS, DELAYED CASHBACKS AND REWARD
         CASHBACKS MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO THE ISSUING
         ENTITY TO REPAY THE ISSUING ENTITY NOTES") which occur in relation to
         transactions or deposits made between some borrowers and the seller
         and the rights of borrowers to redeem their mortgages by repaying the
         loan directly to the seller. If these rights were exercised, the
         mortgages trustee may receive less money than anticipated from the
         loans, which may affect the ability of the issuing entity to repay the
         issuing entity notes.

                                       61




     However, if a borrower exercises any set-off rights, then an amount equal
to the amount set off will reduce the total amount of the seller share of the
trust property only, and the minimum seller share has been sized in an amount
expected to cover this risk (although there is no assurance that it will).


INDEPENDENT SET-OFF RISKS WHICH A BORROWER HAS AGAINST THE SELLER MAY ADVERSELY
AFFECT THE FUNDS AVAILABLE TO THE ISSUING ENTITY TO REPAY THE ISSUING ENTITY
NOTES
     Once notice has been given to borrowers of the transfer of the loans and
their related security to the mortgages trustee, independent set-off rights
which a borrower has against the seller will crystallise and further rights of
independent set-off would cease to accrue from that date and no new rights of
independent set-off could be asserted following that notice. Set-off rights
arising under transaction set-off (which are set-off claims arising out of a
transaction connected with the loan (for example, a savings account maintained
by a borrower pursuant to the terms of a flexible plus loan)) will not be
affected by that notice.


IF THE SERVICER IS REMOVED, THERE IS NO GUARANTEE THAT A SUBSTITUTE SERVICER
WOULD BE FOUND, WHICH COULD DELAY COLLECTION OF PAYMENTS ON THE LOANS AND
ULTIMATELY COULD ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     The seller has been appointed by the mortgages trustee and the
beneficiaries as servicer to service the loans. If the servicer breaches the
terms of the servicing agreement, then the mortgages trustee and the
beneficiaries will be entitled to terminate the appointment of the servicer and
appoint a new servicer in its place.

     There can be no assurance that a substitute servicer would be found who
would be willing and able to service the loans on the terms of the servicing
agreement. The ability of a substitute servicer fully to perform the required
services would depend, among other things, on the information, software and
records available at the time of the appointment. Any delay or inability to
appoint a substitute servicer may affect payments on the loans and hence the
issuing entity's ability to make payments when due on the issuing entity notes.

     You should note that the servicer has no obligation itself to advance
payments that borrowers fail to make in a timely fashion.

     Neither the security trustee nor the note trustee is obliged in any
circumstances to act as a servicer or to monitor the performance by the
servicer of its obligations.


FUNDING MAY NOT RECEIVE THE BENEFIT OF ANY CLAIMS MADE ON THE BUILDINGS
INSURANCE WHICH COULD ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     The practice of the seller in relation to buildings insurance is described
under "THE LOANS - INSURANCE POLICIES". As described in that section, no
assurance can be given that Funding will always receive the benefit of any
claims made under any applicable insurance contracts. This could reduce the
principal receipts received by Funding according to the Funding share
percentage and could adversely affect the issuing entity's ability to redeem
the issuing entity notes. You should note that buildings insurance is renewed
annually.


FAILURE BY THE SELLER OR THE SERVICER TO HOLD RELEVANT AUTHORISATIONS AND
PERMISSION UNDER FMSA IN RELATION TO REGULATED MORTGAGE CONTRACTS MAY HAVE AN
ADVERSE EFFECT ON ENFORCEMENT OF MORTGAGE CONTRACTS
     In the United Kingdom, regulation of residential mortgage business by the
FSA under the Financial Services and Markets Act 2000 (FSMA) came into force on
31 October 2004, the date known as N(M). Entering into, arranging or advising
in respect of, and administering, regulated mortgage contracts, and agreeing to
do any of these things, are (subject to certain exemptions) regulated
activities under FSMA.

     A regulated mortgage contract under FSMA is one where, at the time it is
entered into on or after N(M): (i) the borrower is an individual or trustee;
(ii) the contract provides for the obligation of the borrower to repay to be
secured by a first legal mortgage or, in Scotland, a first-ranking standard
security on land (other than timeshare accommodation) in the United Kingdom;
and (iii) at least 40 per cent. of that land is used, or is intended to be
used, as or in connection with a dwelling by the borrower or (in the case of
credit provided to trustees) by an individual who is a beneficiary of the
trust, or by a related person. No person may carry on a regulated activity in
the United Kingdom unless that person is an authorised person. Breach of this
prohibition is a criminal offence.

                                       62




     The main effects are that, on or after N(M), unless an exclusion or
exemption applies: (a) each entity carrying on a regulated mortgage activity by
way of business has to hold authorisation and permission from the FSA to carry
on that activity; and (b) generally, each financial promotion in respect of an
agreement relating to qualifying credit has to be issued or approved by a
person holding authorisation and permission from the FSA. If requirements as to
authorisation and permission of lenders and brokers or as to issue and approval
of financial promotions are not complied with, a regulated mortgage contract
will be unenforceable against the borrower except with the approval of a court.
An unauthorised person who administers a regulated mortgage contract entered
into on or after N(M) may commit a criminal offence, but this will not render
the contract unenforceable against the borrower.

     Any credit agreement intended to be a regulated mortgage contract under
FSMA might instead be wholly or partly regulated by the Consumer Credit Act
1974 (CCA) or treated as such or unregulated by the CCA, and any credit
agreement intended to be regulated by the CCA or unregulated by the CCA might
instead be a regulated mortgage contract under FSMA, because of technical rules
on: (a) determining whether the credit agreement or any part of it falls within
the definition of "regulated mortgage contract"; and (b) changes to credit
agreements.

     The seller is required to hold, and holds, authorisation and permission to
enter into and to administer and, where applicable, to advise in respect of
regulated mortgage contracts. Subject to any exemption, brokers will be
required to hold authorisation and permission to arrange and, where applicable,
to advise in respect of regulated mortgage contracts.

     The issuing entity and the mortgages trustee are not and do not propose to
be authorised persons under FSMA. The issuing entity and the mortgages trustee
do not require authorisation in order to acquire legal or beneficial title to a
regulated mortgage contract. The issuing entity and the mortgages trustee do
not carry on the regulated activity of administering in relation to regulated
mortgage contracts by having them administered pursuant to an administration
agreement by an entity having the required FSA authorisation and permission. If
such administration agreement terminates, however, the issuing entity and the
mortgages trustee will have a period of not more than one month in which to
arrange for mortgage administration to be carried out by a replacement
administrator having the required FSA authorisation and permission. In
addition, on and after N(M) no variation has been or will be made to the loans
and no further advance or product switch has been or will be made in relation
to a loan, where it would result in the issuing entity, Funding or the
mortgages trustee arranging or advising in respect of, administering or
entering into a regulated mortgage contract or agreeing to carry on any of
these activities, if the issuing entity, Funding or the mortgages trustee would
be required to be authorised under FSMA to do so.


IF A SIGNIFICANT NUMBER OF BORROWERS ATTEMPT TO SET OFF CLAIMS FOR DAMAGE BASED
ON CONTRAVENTION OF AN FSA RULE AGAINST THE AMOUNT OWING BY THE BORROWER UNDER
A LOAN, THERE COULD BE A MATERIAL DECREASE IN RECEIPTS TO THE ISSUING ENTITY
FROM THE MORTGAGES TRUST
     The FSA Mortgages: Conduct of Business Sourcebook (MCOB), which sets out
its rules for regulated mortgage activities, came into force on 31 October
2004. These rules cover, among other things, certain pre-origination matters
such as financial promotion and pre-application illustrations, pre-contract and
start of-contract and post-contract disclosure, contract changes, charges, and
arrears and repossessions. FSA rules for prudential and authorisation
requirements for mortgage firms and for extending the appointed representatives
regime to mortgages, came into force on 31 October 2004.

     A borrower who is a private person is entitled to claim damages for loss
suffered as a result of any contravention by an authorised person of an FSA
rule, and may set off the amount of the claim against the amount owing by the
borrower under a loan or any other loan that the borrower has taken (or
exercise analogous rights in Scotland). Any such set-off may adversely affect
the issuing entity's ability to make payments on the issuing entity notes.

     So as to avoid dual regulation, it is intended that regulated mortgage
contracts will not be regulated by the CCA. This exemption only affects credit
agreements made on or after N(M), and credit agreements made before N(M) but
subsequently changed such that a new contract is entered into on or after N(M)
and constitutes a regulated mortgage contract. A court order under section 126
of the CCA is, however, necessary to enforce a land mortgage (including, in
Scotland, a standard security) securing a regulated mortgage contract to the
extent that it would, apart from this exemption, be regulated by the CCA or be
treated as such.

     No assurance can be given that additional regulatory changes by the OFT,
the FSA or any other regulatory authority will not arise with regard to the
mortgage market in the United Kingdom generally, the seller's particular sector
in that market or specifically in relation to the seller. Any such action or
developments or compliance costs may have a material adverse effect on the
seller, the issuing entity, the

                                       63




servicer, the mortgages trustee, Funding and their respective businesses
and operations. This may adversely affect the issuing entity's ability to make
payments in full on the issuing entity notes when due.

     The seller has given or, as applicable, will give warranties to the
mortgages trustee in the mortgage sale agreement that, among other things, each
loan and its related security is enforceable (subject to certain exceptions).
If a loan or its related security does not comply with these warranties, and if
the default (if capable of being cured) cannot be or is not cured within 20
London business days, then the seller, upon receipt of notice from the
mortgages trustee, will be required to repurchase the loan and its related
security from the mortgages trustee.

IF THE ISSUING ENTITY'S INTERPRETATION OF CERTAIN TECHNICAL RULES UNDER THE CCA
WERE HELD TO BE INCORRECT BY A COURT OR THE OMBUDSMAN OR WAS CHALLENGED BY A
SIGNIFICANT NUMBER OF BORROWERS, OR BORROWERS WERE TO EXERCISE RIGHTS OF SET-
OFF TO THE EXTENT AVAILABLE UNDER THE CCA, THERE COULD BE MATERIAL DISRUPTION
TO THE INCOME FLOW FROM THE MORTGAGES TRUST

     In the United Kingdom, the Office of Fair Trading (the OFT) is responsible
for the issue of licences under, and the superintendence of the working and the
enforcement of, the CCA, related consumer credit regulations and other consumer
protection legislation. The OFT may review businesses and operations, provide
guidelines to follow and take actions when necessary with regard to the
consumer credit and mortgage markets in the United Kingdom.

     Currently, a credit agreement is regulated by the CCA where: (a) the
borrower is or includes an individual; (b) the amount of "credit" as defined in
the CCA does not exceed the financial limit, which is {pound-sterling}25,000
for credit agreements made on or after 1 May 1998, or lower amounts for credit
agreements made before that date; and (c) the credit agreement is not an exempt
agreement as defined in the CCA (for example, it is intended that a regulated
mortgage contract under FSMA is an exempt agreement under the CCA).

     Any credit agreement that is wholly or partly regulated by the CCA or
treated as such has to comply with the requirements under the CCA as to
licensing of lenders and brokers, documentation and procedures of credit
agreements, and (in so far as applicable) pre-contract disclosure. If it does
not comply with those requirements, then to the extent that the credit
agreement is regulated by the CCA or treated as such, it is unenforceable
against the borrower: (a) without an order of the OFT, if the lender or any
broker does not hold the required licence at the relevant time; (b) totally, if
the form to be signed by the borrower is not signed by the borrower personally
or omits or mis-states a "prescribed term"; or (c) without a court order in
other cases and, in exercising its discretion whether to make the order, the
court would take into account any prejudice suffered by the borrower and any
culpability by the lender.

     Any credit agreement intended to be a regulated mortgage contract under
FSMA or unregulated under FSMA might instead be wholly or partly regulated by
the CCA or treated as such because of technical rules on: (a) determining
whether any credit under the CCA arises, or whether the financial limit of the
CCA is exceeded; (b) determining whether the credit agreement is an exempt
agreement under the CCA; and (c) changes to credit agreements.

     A court order under section 126 of the CCA is necessary to enforce a land
mortgage (including, in Scotland, a standard security) securing a credit
agreement to the extent that the credit agreement is regulated by the CCA or
treated as such. In dealing with such application, the court has the power, if
it appears just to do so, to amend a credit agreement or to impose conditions
upon its performance or to make a time order (for example, giving extra time
for arrears to be cleared).

     Under section 75 of the CCA in certain circumstances: (a) the lender is
liable to the borrower in relation to misrepresentation and breach of contract
by a supplier in a transaction financed by the lender, where the related credit
agreement is or is treated as entered into under pre-existing arrangements, or
in contemplation of future arrangements, between the lender and the supplier;
and (b) the lender has a statutory indemnity from the supplier against such
liability, subject to any agreement between the lender and the supplier.

     The borrower may set off the amount of the claim against the lender
against the amount owing by the borrower under the loan or under any other loan
that the borrower has taken. Any such set-off may adversely affect the issuing
entity's ability to make payments in full on the issuing entity notes when due.

     The Consumer Credit Act 2006 (the CCA 2006) received the Royal Assent on
30 March 2006. Once implemented, the new Act updates and augments the CCA.

     The DTI has indicated that, from 6 April 2007, the extortionate credit
regime will be replaced by the unfair relationship test. In applying the new
unfair relationship test, the courts will be able to consider a wider

                                      64




range of circumstances surrounding the transaction, including the creditor's
conduct before and after making the agreement. There is no statutory
definition of the word "unfair" as the intention is for the test to be flexible
and subject to judicial discretion. However the word "unfair" is not an
unfamiliar term in United Kingdom law due to the Unfair Contract Terms Act 1977
and the Unfair Terms in Consumer Contracts Regulations 1999 (SI 1999/2083). The
courts may look to the above legislation for guidance. The FSA principles are
also relevant and apply to the way contract terms are used in practice and not
just the way they are drafted. The test has retrospective application after a
transitional period. Once the debtor alleges that an unfair relationship exists,
the burden of proof is on the creditor to prove the contrary.

     An alternative dispute resolution scheme for consumer credit matters is to
be run by the Ombudsman. The DTI has indicated that, from 6 April 2007, the
scheme will be mandatory for all businesses licensed under the CCA. The CCA
2006 also introduces an Independent Consumer Appeals Tribunal.

     The DTI has indicated that, from 6 April 2008, the statutory upper
financial limit of {pound-sterling}25,000 for CCA regulation will be removed.

     The OFT are to be given far broader powers under the CCA 2006: for
instance they can apply intermediate sanctions, have far greater powers of
investigation and can issue indefinite standard licences. The CCA 2006 obliges
creditors to comply with more stringent information requirements. The DTI has
indicated that, from 6 April 2008, lenders will be obliged to give customers
clearer and more regular information on their credit accounts.

     The seller has interpreted certain technical rules under the CCA in a way
common with many other lenders in the mortgage market. If such interpretation
were held to be incorrect by a court or the Ombudsman, then a credit agreement,
to the extent that it is regulated by the CCA or treated as such, would be
unenforceable as described above. If such interpretation were challenged by a
significant number of borrowers, then this could lead to significant disruption
and shortfall in the income of the mortgages trustee. Court decisions have been
made on technical rules under the CCA against certain mortgage lenders, but
such decisions are very few and are generally county court decisions which are
not binding on other courts.

     The seller has given or, as applicable, will give warranties to the
mortgages trustee in the mortgage sale agreement that, among other things, each
loan and its related security is enforceable (subject to certain exceptions).
If a loan or its related security does not comply with these warranties, and if
the default cannot be or is not cured within 20 days, then the seller will be
required to repurchase the loans under the relevant mortgage account and their
related security from the mortgages trustee.


UNDER NEW DISTANCE MARKETING REGULATIONS, SOME OF THE LOANS MAY BE CANCELLABLE,
WHICH MAY HAVE AN ADVERSE EFFECT ON THE ISSUING ENTITY'S ABILITY TO MAKE
PAYMENTS ON THE ISSUING ENTITY NOTES
     In the United Kingdom, the Financial Services (Distance Marketing)
Regulations 2004 apply, among other things, to credit agreements entered into
on or after 31 October 2004 by means of distance communication (i.e. without
any substantive simultaneous physical presence of the originator and the
borrower). A regulated mortgage contract under FSMA, if originated by a UK
lender from an establishment in the United Kingdom, will not be cancellable
under these regulations. Certain other credit agreements will be cancellable
under these regulations, if the borrower does not receive prescribed
information at the prescribed time. Where the credit agreement is cancellable
under these regulations, the borrower may send notice of cancellation at any
time before the end of the 14th day after the day on which the cancellable
agreement is made, where all the prescribed information has been received, or,
if later, the borrower receives the last of the prescribed information.

     If the borrower cancels the credit agreement under these regulations,
then: (a) the borrower is liable to repay the principal and any other sums paid
by the originator to the borrower under or in relation to the cancelled
agreement, within 30 days beginning with the day of the borrower sending notice
of cancellation or, if later, the originator receiving notice of cancellation;
(b) the borrower is liable to pay interest, or any early repayment charge or
other charge for credit under the cancelled agreement, only if the borrower
received certain prescribed information at the prescribed time and if other
conditions are met; and (c) any security is to be treated as never having had
effect for the cancelled agreement.


REGULATIONS IN THE UNITED KINGDOM COULD LEAD TO SOME TERMS OF THE LOANS BEING
UNENFORCEABLE, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     In the United Kingdom, the Unfair Terms in Consumer Contracts Regulations
1999, as amended (the 1999 REGULATIONS) and (in so far as applicable) the
Unfair Terms in Consumer Contracts Regulations 1994 (together with the 1999
Regulations, the UTCCR) apply to agreements entered into on or after 1 July
1995 and affect all of the loans. The Regulations provide that:

                                       65




     *   a consumer may challenge a standard term in an agreement on the basis
         that it is an "unfair" term within the UTCCR and therefore not binding
         on the consumer; and

     *   the OFT, the FSA and any other "qualifying body" (as defined in the
         1999 Regulations) may seek to enjoin (or in Scotland, interdict) a
         business from using or recommending the use of unfair terms.

     The UTCCR will not generally affect "core terms" which set out the main
subject-matter of the contract, such as the borrower's obligation to repay the
principal. However, they may affect terms that are not considered to be core
terms, such as the right of the lender to vary the interest rate.

     For example, if a term permitting a lender to vary the interest rate (as
the seller is permitted to do) is found to be unfair, the borrower will not be
liable to pay the increased rate or, to the extent that she or he has paid it,
will be able, as against the lender, or any assignee such as the mortgages
trustee, to claim repayment of the extra interest amounts paid or to set-off
the amount of the claim against the amount owing by the borrower under the loan
or under any other loan that the borrower has taken. Any such non-recovery,
claim or set-off may adversely affect the issuing entity's ability to make
payments on the issuing entity notes.

     Under a new concordat agreed between the FSA and the OFT, with effect from
31 July 2006, responsibility for the enforcement of the UTCCR in mortgage
agreements was agreed to be allocated by them, normally, to the FSA in relation
to regulated mortgage contracts (in respect of the activities of firms
authorised by the FSA) and to the OFT in relation to mortgages regulated under
the CCA and where entered into by persons not authorised by the FSA nor their
appointed representatives. It should be noted that in the context of the OFT's
investigation into credit card default charges, the OFT on 5 April 2006
publicly announced that the principles the OFT considers should be applied in
assessing the fairness of credit card default charges should apply (or are
likely to apply) to analogous default charges in other agreements, including
those for mortgages. In May 2005, the FSA issued a statement of good practice
on fairness of terms in consumer contracts, which is relevant to firms
authorised and regulated by the FSA in relation to products and services within
the FSA's regulatory scope. This statement considers, among other things,
borrowers who are locked in, for example by an early repayment charge that is
considered to be a penalty. This statement provides that, for locked-in
borrowers, a firm may consider drafting the contract to permit a change in the
contract to be made only where any lock-in clause is not exercised.

     In August 2002, the Law Commission for England and Wales and the Scottish
Law Commission issued a joint consultation LCCP No. 166/SLCDP 119 on proposals
to rationalise the Unfair Contract Terms Act 1977 and the 1999 Regulations into
a single piece of legislation and a final report, together with a draft bill on
unfair terms, was published in February 2005. The Law Commissions have a duty
under section 3 of the Law Commissions Act 1965 to keep the law under review
for a number of purposes, including its simplification. The proposals are
primarily to simplify the legislation on unfair terms. It is not proposed that
there should be any significant increase in the extent of controls over terms
in consumer contracts. Some changes are proposed, however, such as that (a) a
consumer may also challenge a negotiated term in an agreement on the basis that
it is "unfair" and "unreasonable" within the legislation and therefore not
binding on the consumer; and (b) in any challenge by a consumer (but not by the
OFT or a qualifying body) of a standard term or a negotiated term, the burden
of proof lies on the business to show that the term is fair and reasonable.
However, it is not obligatory for any of the Law Commissions' reports to be
considered for enactment as legislation by the United Kingdom government. It is
therefore too early to tell how the proposals, if enacted, would affect the
loans.

     No assurance can be given that changes in the 1999 Regulations, if
enacted, or changes to guidance on interest variation terms, if adopted, will
not have a material adverse effect on the seller, the issuing entity, the
mortgages trustee, Funding and their respective businesses and operations. This
may adversely affect the issuing entity's ability to make payments in full on
the issuing entity notes when due.


DECISIONS OF THE OMBUDSMAN COULD LEAD TO SOME TERMS OF THE LOANS BEING VARIED,
WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     Under FSMA, the Financial Ombudsman Service (the OMBUDSMAN) is required to
make decisions on, among other things, complaints relating to activities and
transactions under its jurisdiction, including the loans, on the basis of what,
in the Ombudsman's opinion, would be fair and reasonable in all circumstances
of the case, taking into account, among other things, law and guidance. By
transitional provisions, the Ombudsman is also required to deal with certain
complaints relating to breach of the Mortgage Code, which was a voluntary code
issued by the Council of Mortgage Lenders and in force until N(M). Complaints
brought before the Ombudsman for consideration must be decided on a case-by-
case basis, with reference to the particular facts of any individual case. Each
case is first adjudicated by an adjudicator. Either party to the case may
appeal against the adjudication. In the event of an appeal, the case proceeds
to a final decision by the Ombudsman.

                                       66




     No Ombudsman decision against the seller has had a material adverse effect
on the issuing entity's ability to make payments on the issuing entity notes.
As, however, the Ombudsman is required to make decisions on the basis of, among
other things, the principles of fairness, and may make a money award to the
borrower, it is not possible to predict how any future decision of the
Ombudsman would affect the issuing entity's ability to make payments in full on
the issuing entity notes when due.


EUROPEAN DIRECTIVE 2005/29/EC ON UNFAIR COMMERCIAL PRACTICES MAY ADVERSELY
AFFECT THE LOANS AND PAYMENTS ON THE ISSUING ENTITY NOTES
     On 11 May 2005 the European Parliament and the Council adopted a Directive
(2005/29/EC) regarding unfair business-to-consumer commercial practices (the
UNFAIR PRACTICES DIRECTIVE). Generally, this Directive applies full
harmonisation, which means that member states may not impose more stringent
provisions in the fields to which full harmonisation applies. By way of
exception, this Directive permits member states to impose more stringent
provisions in the fields of financial services and immovable property, such as
mortgage loans.

     The Unfair Practices Directive provides that enforcement bodies may take
administrative action or legal proceedings in relation to a commercial practice
on the basis that it is "unfair" within the Directive. This Directive is
intended to protect only collective interests of consumers, and so is not
intended to give any claim, defence or right of set-off to an individual
consumer.

     The DTI published a consultation paper on implementing the Unfair
Practices Directive into United Kingdom law on 14 December 2005. It expects to
hold a second consultation on the draft implementing legislation later in 2006.
Member states have until 12 December 2007, in which to bring national
implementing legislation into force, subject to a transitional period until 12
June 2013 for applying full harmonisation in the fields to which it applies. It
is too early to predict what effect the implementation of the Unfair Practices
Directive would have on the loans.


TAX PAYABLE BY FUNDING OR THE ISSUING ENTITY MAY ADVERSELY AFFECT THE ISSUING
ENTITY'S ABILITY TO MAKE PAYMENTS ON THE ISSUING ENTITY NOTES
     Funding and the issuing entity will generally be subject to United Kingdom
corporation tax, currently at a rate of 30 per cent., on the profit reflected
in their respective applicable profit and loss accounts as increased by the
amount of any non-deductible expenses or losses. If the tax payable by Funding
or the issuing entity is greater than expected because, for example, non-
deductible expenses or losses are greater than expected, the funds available to
make payments on the issuing entity notes will be reduced and this may
adversely affect the issuing entity's ability to make payments on the issuing
entity notes.

     The UK corporation tax position of the issuing entity and Funding,
however, also depends to a significant extent on the accounting treatment
applicable to it. The accounts of the issuing entity are required to comply
with new UK Financial Reporting Standards reflecting International Financial
Reporting Standards (NEW UK GAAP), and they may be required to comply with
International Financial Reporting Standards (IFRS) if the issuing entity
chooses to adopt IFRS. Funding may also choose to comply with IFRS. There is a
concern that companies such as the issuing entity and Funding might, under
either IFRS or new UK GAAP, suffer timing differences that could result in
profits or losses for accounting purposes, and accordingly for tax purposes
(unless tax legislation provides otherwise), which bear little or no
relationship to the company's cash position. However, the Finance Act 2005 (as
amended by the Finance Act 2006) established an interim regime under which a
"securitisation company" is required to prepare tax computations for accounting
periods beginning on or after 1 January 2005 and ending before 1 January 2008
on the basis of UK GAAP as applicable up to 31 December 2004, notwithstanding
the requirement to prepare statutory accounts under IFRS or new UK GAAP. On the
basis of the definition of "securitisation company" as currently drafted for
these purposes, the issuing entity and Funding will each qualify as such a
company.

     The stated policy of H.M. Revenue & Customs is that the tax neutrality of
securitisation special purpose companies in general should not be disrupted as
a result of the transition to IFRS or new UK GAAP. The Finance Act 2005 enables
regulations to be made to establish a permanent regime for the taxation of such
companies, and regulations were made pursuant to this on 11 December 2006.
Under the regulations, the interim regime described above is replaced for
accounting periods beginning on or after 1 January 2007 by a permanent regime
of specific rules for securitisation companies (as defined for the purposes of
the regulations), which will, broadly, be taxed by reference to their "retained
profit".  Companies, such as the issuing entity and Funding, that previously
fell within the interim regime are required under the regulations to elect
irrevocably into the permanent regime within 18 months of the end of the
company's first accounting period beginning after 31 December 2006.  It is
expected that the issuing entity and Funding will each qualify as a
securitisation company for the purposes of the regulations, and also that they
will elect into the permanent regime in accordance with the regulations.

                                       67




EUROPEAN COUNCIL DIRECTIVE 2003/48/EC ON THE TAXATION OF SAVINGS INCOME MAY
ADVERSELY AFFECT YOUR INTERESTS
     Under European Council Directive (2003/48/EC) regarding the taxation of
savings income, member states are required to provide to the tax authorities of
other member states details of payments of, interest and other similar income
paid by a person within a member state's jurisdiction to an individual in
another member state, except that Austria, Belgium and Luxembourg will instead
impose a withholding system for a transitional period, unless during such
period they elect otherwise (the ending of such transitional period being
dependent upon the conclusion of certain other agreements relating to
information exchange with certain other countries). A number of non-EU
countries and territories, including Switzerland, have agreed to adopt similar
measures (a withholding system in the case of Switzerland).

     Payments of interest on the issuing entity notes which are made or
collected through a member state or any other relevant country may be subject
to withholding tax which would prevent holders of the issuing entity notes from
receiving interest on their issuing entity notes in full.


YOUR INTERESTS MAY BE ADVERSELY AFFECTED IF THE UNITED KINGDOM JOINS THE
EUROPEAN MONETARY UNION
     It is possible that, prior to the maturity of the issuing entity notes,
the United Kingdom may become a participating member state in the European
economic and monetary union and the euro may become the lawful currency of the
United Kingdom. In that event (a) all amounts payable in respect of the issuing
entity notes denominated in pounds sterling may become payable in euro, (b)
applicable provisions of law may require or allow the issuing entity to
redenominate such issuing entity notes into euro and take additional measures
in respect of such issuing entity notes and (c) the introduction of the euro as
the lawful currency of the United Kingdom may result in the disappearance of
published or displayed rates for deposits in sterling used to determine the
rates of interest on such issuing entity notes or changes in the way those
rates are calculated, quoted and published or displayed. The introduction of
the euro could also be accompanied by a volatile interest rate environment
which could adversely affect investors. It cannot be said with certainty what
effect, if any, adoption of the euro by the United Kingdom will have on
investors in the issuing entity notes.


CHANGES OF LAW MAY ADVERSELY AFFECT YOUR INTERESTS
     The structure of the issue of the issuing entity notes and the ratings
which are to be assigned to them are based on English law and (in relation to
the Scottish loans) Scots law in effect as at the date of this prospectus. No
assurance can be given as to the impact of any possible change to English law
or Scots law or administrative practice in the United Kingdom after the date of
this prospectus.


INSOLVENCY ACT 2000
     Significant changes to the insolvency regime in England and Wales and
Scotland have recently been enacted, including the Insolvency Act 2000. The
Insolvency Act 2000 allows certain "small" companies to seek protection from
their creditors for a period of 28 days, for the purposes of putting together a
company voluntary arrangement, with the option for creditors to extend the
moratorium for a further two months. A "small" company is defined as one which
satisfies, in any financial year, two or more of the following criteria: (i)
its turnover is not more than {pound-sterling}5.6 million, (ii) its balance
sheet total is not more than {pound-sterling}2.8 million and (iii) the number
of employees is not more than 50. Whether or not a company is a "small" company
may change from period to period and consequently no assurance can be given
that the issuing entity, the mortgages trustee or Funding will not, at any
given time, be determined to be a "small" company. The Secretary of State for
Trade and Industry may by regulation modify the eligibility requirements for
"small" companies and has the power to make different provisions for different
cases. No assurance can be given that any such modification or different
provisions will not be detrimental to the interests of noteholders.

     Secondary legislation has now been enacted which excludes certain special
purpose companies in relation to capital markets transactions from the optional
moratorium provisions. Such exceptions include (amongst other matters): (i) a
company which is a party to an agreement which is or forms part of a capital
market arrangement (as defined in the secondary legislation) under which (a) a
party has incurred or when the agreement was entered into was expected to incur
a debt of at least {pound-sterling}10 million under the arrangement and (b) the
arrangement involves the issue of a capital market investment (also defined,
but generally, a rated, listed or traded bond) and (ii) a company which has
incurred a liability (including a present, future or contingent liability) of
at least {pound-sterling}10 million. While the issuing entity, the mortgages
trustee and Funding should fall within the exceptions, there is no guidance as
to how the legislation will be interpreted by a court and the Secretary of
State for Trade and Industry may by regulation modify the exception. No
assurance may be given that any modification of the eligibility requirements
for "small" companies and/or the exceptions will not be detrimental to the
interests of noteholders.

                                       68




     If the issuing entity and/or the mortgages trustee and/or Funding is
determined to be a "small" company and determined not to fall within one of the
exceptions (by reason of modification of the exceptions or otherwise), then the
enforcement of the issuing entity security by the security trustee may, for a
period, be prohibited by the imposition of a moratorium.


ENTERPRISE ACT 2002
     On 15 September 2003, the corporate insolvency provisions of the
Enterprise Act 2002 (the ENTERPRISE ACT) came into force, amending certain
provisions of the Insolvency Act 1986 as amended (the INSOLVENCY ACT). These
provisions introduced significant reforms to corporate insolvency law. In
particular the reforms restrict the right of the holder of a floating charge
created after 15 September 2003 to appoint an administrative receiver (unless
an exception applies) and instead gives primacy to collective insolvency
procedures (in particular, administration).

     The holder of a floating charge created before 15 September 2003 over the
whole or substantially the whole of the assets of a company (such as the
security trustee under the Funding deed of charge) retains the ability to block
the appointment of an administrator by appointing an administrative receiver,
who has a duty to act primarily in the interests of the floating charge holder.

     The Insolvency Act contains provisions which continue to allow for the
appointment of an administrative receiver in relation to certain transactions
in the capital markets. The right to appoint an administrative receiver is
retained for certain types of security (such as the issuing entity security)
that form part of a capital markets arrangement (as defined in the Insolvency
Act) that involves (i) indebtedness of at least {pound-sterling}50,000,000 (or,
when the relevant security document was entered into (being in respect of the
transactions described in this prospectus, the issuing entity deed of charge),
a party to the relevant transaction (such as the issuing entity) was expected
to incur a debt of at least {pound-sterling}50,000,000) and (ii) the issue of a
capital markets investment (also defined but generally a rated, listed or
traded bond). The Secretary of State for Trade and Industry may, by secondary
legislation, modify this exception and/or provide that the exception shall
cease to have effect. No assurance can be given that any such modification or
provision in respect of the capital market exception, or its ceasing to be
applicable to the transactions described in this prospectus, will not adversely
affect payments on the issuing entity notes. While the issuing entity security
should fall within the relevant exception, as the provisions of the Enterprise
Act have never been considered judicially, no assurance can be given as to
whether the Enterprise Act could have a detrimental effect on the transactions
described in this prospectus or on the interests of noteholders.

     The Insolvency Act also contains a new out-of-court route into
administration for a qualifying floating charge holder, the directors or the
company itself. The relevant provisions provide for a notice period during
which the holder of the floating charge can either agree to the administrator
proposed by the directors of the company or appoint an alternative
administrator, although the moratorium will take effect immediately after
notice is given. If the qualifying floating charge holder does not respond to
the directors' notice of intention to appoint, the directors', or as the case
may be, the company's appointee will automatically take office after the notice
period has elapsed. Where the holder of a qualifying floating charge within the
context of a capital market transaction retains the power to appoint an
administrative receiver, such holder may prevent the appointment of an
administrator (either by the new out-of-court route or by the court based
procedure), by appointing an administrative receiver prior to the appointment
of the administrator being completed.

     The new provisions of the Insolvency Act give primary emphasis to the
rescue of the company as a going concern. The purpose of realising property to
make a distribution to one or more secured creditors is subordinated to the
primary purposes of rescuing the company as a going concern or achieving a
better result for the creditors as a whole than would be likely if the company
were wound up. No assurance can be given that the primary purposes of the new
provisions will not conflict with the interests of noteholders were the issuing
entity or Funding ever subject to administration.

     In addition to the introduction of a prohibition on the appointment of an
administrative receiver as set out above, section 176A of the Insolvency Act
provides that in relation to floating charges created after 15 September 2003
any receiver (including an administrative receiver), liquidator or
administrator of a company is required to make a "prescribed part" of the
company's "net property" available for the satisfaction of unsecured debts in
priority to the claims of the floating charge holder. The company's "net
property" is defined as the amount of the chargor's property which would be
available for satisfaction of debts due to the holder(s) of any debentures
secured by a floating charge and so refers to any floating charge realisations
less any amounts payable to the preferential creditors or in respect of the
fees or expenses of administration. The "prescribed part" is defined in the
Insolvency Act 1986 (Prescribed Part) Order 2003 (SI 2003/2097) to be an amount
equal to 50 per cent. of the first {pound-sterling}10,000 of floating charge
realisations plus 20 per cent. of the floating charge realisations thereafter,
provided that such amount may not exceed {pound-sterling}600,000.

                                       69




     This obligation does not apply if the net property is less than a
prescribed minimum and the relevant officeholder is of the view that the cost
of making a distribution to unsecured creditors would be disproportionate to
the benefits. The relevant officeholder may also apply to court for an order
that the provisions of section 176A of the Insolvency Act should not apply on
the basis that the cost of making a distribution would be disproportionate to
the benefits.

     Floating charge realisations upon the enforcement of the issuing entity
security may be reduced by the operation of the "ring fencing" provisions
described above.


YOU WILL NOT RECEIVE ISSUING ENTITY NOTES IN PHYSICAL FORM, WHICH MAY CAUSE
DELAYS IN DISTRIBUTIONS AND HAMPER YOUR ABILITY TO PLEDGE OR RESELL THE ISSUING
ENTITY NOTES
     Unless the global notes are exchanged for definitive notes, which will
only occur under a limited set of circumstances, your beneficial ownership of
the issuing entity notes will only be recorded in book-entry form with DTC,
Euroclear or Clearstream, Luxembourg. The lack of issuing entity notes in
physical form could, among other things:

     *   result in payment delays on the issuing entity notes because the
         issuing entity will be sending distributions on the issuing entity
         notes to DTC, Euroclear or Clearstream, Luxembourg instead of directly
         to you;

     *   make it difficult for you to pledge the issuing entity notes if
         issuing entity notes in physical form are required by the party
         demanding the pledge; and

     *   hinder your ability to resell the issuing entity notes because some
         investors may be unwilling to buy issuing entity notes that are not in
         physical form.


IF YOU HAVE A CLAIM AGAINST THE ISSUING ENTITY IT MAY BE NECESSARY FOR YOU TO
BRING SUIT AGAINST THE ISSUING ENTITY IN ENGLAND AND WALES TO ENFORCE YOUR
RIGHTS
     The issuing entity has agreed to submit to the non-exclusive jurisdiction
of the courts of England and Wales, and it may be necessary for you to bring a
suit in England and Wales to enforce your rights against the issuing entity.


IMPLEMENTATION OF THE BASEL II RISK-WEIGHTED ASSET FRAMEWORK MAY RESULT IN
CHANGES TO THE RISK-WEIGHTING OF THE ISSUING ENTITY NOTES
     On 14 November 2005, the Basel Committee on Banking Supervision published
an updated version of the text of new capital adequacy standards for
international banks, under the title "Basel II: International Convergence of
Capital Measurement and Capital Standards: a Revised Framework." This new
framework (the BASEL II FRAMEWORK) substantially revises and expands the
existing Basel I Capital Accord first issued in 1988, includes more
sophisticated approaches to applying capital requirements based on risk,
addresses more types of risk including operational risk, and places enhanced
emphasis on market discipline and banks' internal systems and controls. The
Basel II framework is not self-implementing, but rather forms the basis for
national rule-making and approval processes in participating countries. The
Basel Committee has released numerous discussion papers, impact studies and
guidance for banking organisations in their preparations for implementing the
revised capital standards. The Committee has also formed an Accord
Implementation Group of bank supervisors to share information and to promote
consistency as participating countries move forward with implementation of
Basel II.

     Within the European Union and the EEA, the Basel II Framework will be
implemented through the EU Capital Requirements Directive, which makes some
modifications to the Framework. It is currently intended that the various
approaches under the Basel II Framework and the EU Capital Requirements
Directive will be implemented in stages, some from year-end 2006, the most
advanced at year-end 2007.

     In the United States, the federal banking regulators have proposed to
require about the 20 largest US banking organisations to use the most advanced
approaches of Basel II; other US banks with sophisticated systems may
voluntarily elect to adopt Basel II advanced approaches subject to regulatory
approval. Most US banks initially would not be subject to Basel II and would
continue to follow existing US risk-based capital rules with certain
modifications to be determined (a proposal known as BASEL I-A.). The United
States is not adopting Basel II's simpler approaches, as the existing US
framework based on Basel I is not equivalent to Basel II. Implementation of
Basel II in the United States is also targeted to begin on 1 January 2009, one
year later than in Europe. This one year "gap" and other differences in the
application or interpretation between the United States, the EU and other
jurisdictions in which the Abbey group has operations could represent
challenges for the bank in implementing Basel II.

                                       70




     As and when implemented, the Basel II Framework could affect the risk-
based capital treatment of the issuing entity notes for investors who are
subject to bank capital adequacy requirements that follow the Basle II
Framework. Consequently, investors should consult their own advisers as to the
consequences to and effect on them of the proposed implementation of the Basel
II Framework. Proposals and guidelines for implementing Basel II in
participating jurisdictions are still in development, and no predictions can be
made as to the precise effects of potential changes on the Abbey group, the
issuing entity notes or any investor.

     The issuing entity may, under certain circumstances relating to the
statutory implementation of the Basel II Framework in the United Kingdom, as
described in NUMBER 5.6 (Optional redemption for implementation of EU Capital
Requirements Directive) in the section "TERMS AND CONDITIONS OF THE US NOTES",
require noteholders to redeem the issuing entity notes if so specified in the
relevant prospectus supplement.


FIXED CHARGES SUBSEQUENTLY RE-CHARACTERISED AS FLOATING CHARGES MAY ADVERSELY
AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES
     Fixed charges over bank accounts may take effect under English law as
floating charges. Under the terms of the issuing entity deed of charge and the
Funding deed of charge respectively, the issuing entity and Funding will
purport to grant, among other things, fixed charges in favour of the issuing
entity security trustee and, in the case of Funding, the security trustee over,
in the case of the issuing entity, the issuing entity's interest in the
transaction account and, in the case of Funding, Funding's interest in the
Funding transaction account.

     The law in England and Wales relating to the re-characterisation of fixed
charges is unsettled. The fixed charges purported to be granted by the issuing
entity and Funding (other than by way of assignment in security) will take
effect under English law only as floating charges if it is determined that the
issuing entity security trustee or, in the case of Funding, the security
trustee, does not exert sufficient control over the relevant account, or the
proceeds thereof, for the security to be said to "fix" over those assets. As
the issuing entity and Funding are signatories to the accounts, there is a risk
that a court will consider that the issuing entity security trustee does not
exert a sufficient degree of control to ensure that the charges over those
accounts are held to be fixed charges. If the charges take effect as floating
charges instead of fixed charges, then certain matters, which are given
priority over floating charges by law, will be given priority over the claims
of the floating chargeholder.

     In addition, if assets in respect of which the issuing entity or Funding
has granted a fixed charge are paid into a bank account the charge over which
is subsequently re-characterised as a floating charge, the original fixed
charge in relation to the assets may also be re-characterised as a floating
charge.

                                       71



                     THE ISSUANCE OF ISSUING ENTITY NOTES

     The issuing entity notes will be issued pursuant to the trust deed. The
following summary and the information set out in "SUMMARY OF THE ISSUING ENTITY
NOTES" and "TERMS AND CONDITIONS OF THE US NOTES" summarise the material terms
of the issuing entity notes and the trust deed. These summaries do not purport
to be complete and are subject to the provisions of the trust deed and the
terms and conditions of the issuing entity notes.


GENERAL
     The issuing entity notes will be issued in series. Each series will
comprise one or more classes and one or more sub-classes of class A notes, class
B notes, class M notes, class C notes and/or class D notes issued on a single
issue date. A class designation determines the relative seniority for receipt of
cash flows. The issuing entity notes of a particular class in different series
(and the issuing entity notes of differing sub-classes of the same class and
series) will not necessarily have the same terms. Differences may include
principal amount, interest rates, interest rate calculations, currency,
permitted redemption dates, final maturity dates and ratings. Each series and
class (or sub-class) of issuing entity notes will be secured over the same
property as the issuing entity notes offered by this prospectus and the previous
notes. The terms of each series and class (or sub-class) of US notes will be set
forth in the relevant prospectus supplement.


ISSUANCE
     The issuing entity may issue new series and classes (or sub-classes) of
further issuing entity notes and advance new term advances to Funding from time
to time without obtaining the consent of existing noteholders. As a general
matter the issuing entity may only issue a new series and class (or sub-class)
of further issuing entity notes if sufficient subordination is provided for
that new series and class (or sub-class) of issuing entity notes by one or more
subordinate classes of issuing entity notes and/or the first reserve fund
and/or the second reserve fund maintained by Funding. The required subordinated
percentage, which is used to calculate the required subordination amount for
each class of issuing entity notes other than the class D notes, will be set
forth in the relevant prospectus supplement for each series of that class (or
sub-class)of US notes under the heading "SUMMARY - REQUIRED SUBORDINATED
PERCENTAGE". Similarly, the Funding reserve fund required amount in effect at
the time of an offering of US notes will be specified in the relevant
prospectus supplement under the heading "SUMMARY - FUNDING RESERVE FUND
REQUIRED AMOUNT". The required subordinated percentage and the Funding reserve
fund required amount are subject to change. The conditions and tests (including
the required levels of subordination) necessary to issue a series and class (or
sub-class) of issuing entity notes, or the "ISSUANCE TESTS", include the
following:


ALL CLASSES OF ISSUING ENTITY NOTES
     Issuing entity notes may only be issued upon satisfaction of certain
conditions precedent. In particular, new notes may be issued only if the
following conditions (among others) are satisfied:

     *   the issuing entity has obtained a written confirmation from each of
         the rating agencies that the then current ratings of the issuing
         entity notes outstanding at that time will not be adversely affected
         as a consequence of such issuance;

     *   no note event of default under any of the intercompany loan agreements
         outstanding at that time shall have occurred which has not been
         remedied or waived and no event of default will occur as a consequence
         of such issuance; and

     *   as at the most recent interest payment date, no principal deficiency
         (which remains outstanding) is recorded on the principal deficiency
         ledger in relation to the term advances outstanding at that time,

     AND,


FOR THE CLASS A NOTES OF ANY SERIES,
     On the closing date for that series of issuing entity notes and after
giving effect to the issuance of that series of issuing entity notes, the class
A available subordinated amount must be equal to or greater than the class A
required subordinated amount.

     The CLASS A REQUIRED SUBORDINATED AMOUNT is calculated, on any date, as
the product of:

     A x B


                                       72



     where:


     A = the class A required subordinated percentage as specified in the most
         recent prospectus supplement for that issuance of issuing entity notes
         for AAA term advances of any series; and


     B = the principal amount outstanding of all term advances on such date
         (after giving effect to any repayments of principal to be made on the
         term advances on such date) less the amounts standing to the credit of
         the cash accumulation ledger and the principal ledger available on
         such date for the repayment of principal on the term advances (after
         giving effect to any repayments of principal to be made on the term
         advances on such date).

     The CLASS A AVAILABLE SUBORDINATED AMOUNT is calculated, on any date, as:

     (a) the sum of (i) the aggregate of the principal amounts outstanding of
         the AA term advances of all series, the A term advances of all series,
         the BBB term advances of all series and the BB term advances of all
         series (after giving effect to repayments of principal to be made on
         those term advances on such date); and (ii) the aggregate amount of
         the first reserve fund and the second reserve fund on such date and
         (iii) stressed excess spread;

     less

     (b) the amounts standing to the credit of the principal ledger available
         on such date for the payment of principal on AA term advances, A term
         advances, BBB term advances and BB term advances (after giving effect
         to any repayments of principal to be made on the term advances on such
         date).


FOR THE CLASS B NOTES OF ANY SERIES,
     On the closing date for that series of issuing entity notes and after
giving effect to the issuance of that series of issuing entity notes, the class
B available subordinated amount must be equal to or greater than the class B
required subordinated amount.

     The CLASS B REQUIRED SUBORDINATED AMOUNT is calculated, on any date, as
the product of:

     A x B

     where:


     A = the class B required subordinated percentage as specified in the most
         recent prospectus supplement for that issuance of issuing entity notes
         for AA term advances of any series; and


     B = the principal amount outstanding of all term advances on such date
         (after giving effect to any repayments of principal to be made on the
         term advances on such date) less the amounts standing to the credit of
         the cash accumulation ledger and the principal ledger available on
         such date for the repayment of principal on the term advances (after
         giving effect to any repayments of principal to be made on the term
         advances on such date).

     The CLASS B AVAILABLE SUBORDINATED AMOUNT is calculated, on any date, as:

     (a) the sum of (i) the aggregate of the principal amounts outstanding of
         the A term advances of all series, the BBB term advances of all series
         and the BB term advances of all series (after giving effect to
         repayments of principal to be made on those term advances on such
         date); and (ii) the aggregate amount of the first reserve fund and the
         second reserve fund on such date and (iii) stressed excess spread;

     less

     (b) the amounts standing to the credit of the principal ledger available
         on such date for the payment of principal on A term advances, BBB term
         advances and BB term advances (after giving effect to any repayments
         of principal to be made on the term advances on such date).


FOR THE CLASS M NOTES OF ANY SERIES,
     On the closing date for that series of issuing entity notes and after
giving effect to the issuance of that series of issuing entity notes, the class
M available subordinated amount must be equal to or greater than the class M
required subordinated amount.


                                       73




     The CLASS M REQUIRED SUBORDINATED AMOUNT is calculated, on any date, as
the product of:

     A x B

     where:


     A = the class M required subordinated percentage as specified in the most
         recent prospectus supplement for that issuance of issuing entity notes
         for A term advances of any series; and


     B = the principal amount outstanding of all term advances on such date
         (after giving effect to any repayments of principal to be made on the
         term advances on such date) less the amounts standing to the credit of
         the cash accumulation ledger and the principal ledger available on
         such date for the repayment of principal on the term advances (after
         giving effect to any repayments of principal to be made on the term
         advances on such date).

     The CLASS M AVAILABLE SUBORDINATED AMOUNT is calculated, on any date, as:

     (a) the sum of (i) the aggregate of the principal amounts outstanding of
         the BBB term advances of all series and the BB term advances of all
         series (after giving effect to repayments of principal to be made on
         those term advances on such date); and (ii) the aggregate amount of
         the first reserve fund and the second reserve fund on such date and
         (iii) stressed excess spread;

     less

     (b) the amounts standing to the credit of the principal ledger available
         on such date for the payment of principal on BBB term advances and BB
         term advances (after giving effect to any repayments of principal to
         be made on the term advances on such date).


FOR THE CLASS C NOTES OF ANY SERIES,
     On the closing date for that series of issuing entity notes and after
giving effect to the issuance of that series of issuing entity notes, the class
C available subordinated amount must be equal to or greater than the class C
required subordinated amount.

     The CLASS C REQUIRED SUBORDINATED AMOUNT is calculated, on any date, as
the product of:

     A x B

     where:


     A = the class C required subordinated percentage as specified in the most
         recent prospectus supplement or that issuance of issuing entity notes
         for BBB term advances of any series; and


     B = the principal amount outstanding of all term advances on such date
         (after giving effect to any repayments of principal to be made on the
         term advances on such date) less the amounts standing to the credit of
         the cash accumulation ledger and the principal ledger available on
         such date for the repayment of principal on the term advances (after
         giving effect to any repayments of principal to be made on the term
         advances on such date).

     The CLASS C AVAILABLE SUBORDINATED AMOUNT is calculated, on any date, as:

     (a) the sum of (i) the aggregate of the principal amounts outstanding of
         the BB term advances of all series (after giving effect to repayments
         of principal to be made on those term advances on such date); and (ii)
         the aggregate amount of the first reserve fund and the second reserve
         fund on such date and (iii) stressed excess spread;

     less

     (b) the amounts standing to the credit of the principal ledger available
         on such date for the payment of principal on BB term advances (after
         giving effect to any repayments of principal to be made on the term
         advances on such date).


FOR THE CLASS D NOTES OF ANY SERIES
     The class D notes are supported by surplus available revenue receipts and
amounts standing to the credit of the first reserve fund and the second reserve
fund.



     In relation to the above, the amounts available on any date for the
payment of principal on any term advance shall be calculated in accordance with
the Funding pre-enforcement principal priority of payments (as set out in
"CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO
ENFORCEMENT OF THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR
ENFORCEMENT OF THE ISSUING ENTITY


                                       74



SECURITY") and shall be calculated without reference to the rules for the
application of Funding available principal receipts (as set out in "CASHFLOWS -
DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE
FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE
ISSUING ENTITY SECURITY").

     STRESSED EXCESS SPREAD is calculated, on any date, as:


     (a) the product of:
                                     X + Y

                                    ------

                                       2



         and the aggregate outstanding principal balance of the term advances
         advanced under the master intercompany loan agreement less the amount
         debited to the principal deficiency ledger at such date; less

     (b) the product of the weighted average interest rate of the outstanding
         issuing entity notes at such date, including any issuing entity notes
         issued on such date (subject to adjustment where the step-up date
         occurs for any series and class (or sub-class) of issuing entity notes
         and taking into account the margins on the issuing entity swaps as at
         such date and the expenses of the issuing entity ranking in priority
         to payments on such issuing entity notes) and the aggregate principal
         amount outstanding of such issuing entity notes at such date.

     where:

     X = the weighted average yield on the loans in the portfolio at such date,
         together with new loans (if any) to be assigned to the mortgages
         trustee on such date (taking into account the margins on the Funding
         swaps as at such date)

     Y = LIBOR for 3 month sterling deposits plus 0.5 per cent.

     The required subordinated amount for any class (or sub-class) of issuing
entity notes or the method of computing the required subordinated amount may be
changed at any time without the consent of any noteholders provided
confirmation has been obtained from each rating agency then rating any
outstanding notes that the change will not result in an adverse effect on the
then current rating of any outstanding notes.

     In addition, if confirmation is obtained from each rating agency then
rating any outstanding notes that the issuance of a new series and class (or
sub-class) of new notes will not cause an adverse effect on the then current
rating of any outstanding notes rated by that rating agency, then some of the
other conditions to issuance described above may be waived by the note trustee.
For example, the note trustee may, in accordance with and subject to the
provisions of the trust deed, without the consent of the noteholders, but only
if and so far as in its opinion the interests of the noteholders of any series
and class (or sub-class) of issuing entity notes shall not be materially
prejudiced thereby, determine at the request of the issuing entity that any
note event of default in respect of a series and class (or sub-class) of
issuing entity notes (the absence of which constitutes a condition to issuance
of new notes or further issuing entity notes) shall not be treated as such.

                                       75




                                USE OF PROCEEDS

     An indication of the application of the proceeds from each issue of
issuing entity notes will be described in the relevant prospectus supplement.


                                       76




                              THE ISSUING ENTITY


INTRODUCTION
     The issuing entity was incorporated in England and Wales on 3 October 2006
(registered number 5953811) and is a public limited company under the Companies
Act 1985. The authorised share capital of the issuing entity comprises 50,000
ordinary shares of {pound-sterling}1 each. The issued share capital of the
issuing entity comprises 50,000 ordinary shares of {pound-sterling}1 each,
49,998 of which are partly paid to {pound-sterling}0.25 each and two of which
are fully paid and all of which are beneficially owned by Holdings (see
HOLDINGS). The registered office of the issuing entity is Abbey National House,
2 Triton Square, Regent's Place, London NW1 3AN. The contact telephone number
is +44 (0) 870 607 6000.

     The issuing entity is organised as a special purpose company. The issuing
entity has no subsidiaries. The seller does not own directly or indirectly any
of the share capital of Holdings or the issuing entity.

     The principal objects of the issuing entity are set out in its memorandum
of association and include among other things:

     *   lending money and giving credit, secured or unsecured;

     *   borrowing or raising money and securing the payment of money;

     *   granting security over its property for the performance of its
         obligations or the payment of money; and

     *   to acquire or enter into financial instruments including derivative
         instruments.

     The issuing entity was established to issue the issuing entity notes and
to make the AAA term advances, the AA term advances, the A term advances, the
BBB term advances and the BB term advances to Funding. The activities of the
issuing entity are limited to making term advances under the master
intercompany loan agreement, issuing the issuing entity notes and other
activities incidental thereto.

     The issuing entity has not engaged, since its incorporation, in any
material activities other than those incidental to its incorporation and re-
registration as a public company under the Companies Act 1985, to the issue of
the issuing entity notes and making the term advances to Funding and to the
authorisation and performance of the other transaction documents and activities
referred to in this prospectus.

     Under the Companies Act 1985, the issuing entity's constitutional
documents, including the principal objects of the issuing entity, may be
altered by a special resolution of the shareholders.

     The activities of the issuing entity are and will be restricted by the
terms and conditions of the issuing entity notes and are limited to the issue of
the issuing entity notes, making the term advances to Funding, the exercise of
related rights and powers, and other activities referred to in this prospectus
or incidental to those activities.

     There is no intention to accumulate surplus cash in the issuing entity
except in the circumstances set out in "SECURITY FOR THE ISSUING ENTITY'S
OBLIGATIONS".

     The accounting reference date of the issuing entity is the last day of
December. As at the date of this prospectus, no statutory accounts have been
prepared or delivered to the Registrar of Companies on behalf of the issuing
entity.


DIRECTORS AND SECRETARY
     The following table sets out the directors of the issuing entity and their
respective business addresses and occupations.

                                       77







                                                                                      


NAME               BUSINESS  ADDRESS          BUSINESS OCCUPATION                   AGE           TERM OF OFFICE
- ----------------   --------------------       --------------------------------      ---------     ---------------
Martin McDermott   Tower 42                   Executive Director of                 44            Indefinite, subject to
                   International              Wilmington Trust SP                                 resignation or
                   Financial                  Services (London) Limited                           disqualification under
                   Centre                                                                         the Companies Act of
                   25 Old Broad Street                                                            1985
                   London EC2N 1HQ


Wilmington Trust    Tower 42                  Management of Special                  ---          Indefinite, subject to
SP Services        International Financial    Purpose Companies                                   resignation or
(London) Limited   Centre                                                                         disqualification  under
                   25 Old Broad  Street                                                           the Companies Act of
                   London EC2N 1HQ                                                                1985

Ruth Samson        Tower 42                   Solicitor                           34              Indefinite, subject to
                   International  Financial                                                       resignation or
                   Centre                                                                         disqualification under
                   25 Old Broad Street                                                            the Companies Act of
                   London EC2N 1HQ                                                                1985


David Green        Abbey National House      Finance Director, Banking            51              Indefinite, subject to
                   2 Triton Square           Entities                                             resignation or
                   Regent's Place                                                                 disqualification under
                   London NW1 3AN                                                                 the Companies Act of
                                                                                                  1985



     The sponsor has caused David Green, an employee of the seller, to be a
director of the issuing entity. David Green does not receive any compensation
for acting as director.

     The sponsor has caused Wilmington Trust SP Services (London) Limited, a
company specialising in acting as directors of special purpose companies, to be
a director of the issuing entity.

     The directors of Wilmington Trust SP Services (London) Limited are set out
under the section "HOLDINGS" in this prospectus.

     The directors' (other than David Green's) principal activities include the
provision of directors and corporate management services to structured finance
transactions as directors on the board of Wilmington Trust SP Services (London)
Limited.

     The company secretary of the issuing entity is:

     Abbey National Secretariat Services Limited
     Abbey National House
     2 Triton Square
     Regent's Place
     London NW1 3AN

     In accordance with the issuing entity corporate services agreement,
Wilmington Trust SP Services (London) Limited will provide to the directors of
the issuing entity a registered and administrative office, the service of a
company secretary, the arrangement of meetings of directors and shareholders
and the procurement of book-keeping services and preparation of accounts. No
other remuneration is paid by the issuing entity to or in respect of any
director or officer of the issuing entity for acting as such.

     Under the issuing entity corporate services agreement, Holdings has agreed
to comply with all requests of the issuing entity security trustee in relation
to the appointment and/or removal by Holdings of any of the directors of the
issuing entity.

     The issuing entity has no employees.


                                       78





CAPITALISATION STATEMENT
     The following table shows the capitalisation of the issuing entity as at
7 March 2007:






                                                                           AS AT
                                                                    7 March 2007
                                                                {pound-sterling}
                                                                 ---------------
                                                                          
AUTHORISED SHARE CAPITAL
Ordinary shares of {pound-sterling}1 each......................          50,000
ISSUED SHARE CAPITAL
2 ordinary shares of {pound-sterling}1 each fully paid.........            2.00
49,998 ordinary shares each one quarter paid...................       12,499.50
                                                                 ---------------
                                                                      12,501.50
                                                                 ===============






     The issuing entity has no loan capital, term loans, other borrowings or
indebtedness or contingent liabilities or guarantees as at 7 March 2007.


     It is not intended that there be any further payment of the issued share
capital.


     There has been no material change in the capitalisation, indebtedness,
guarantees or contingent liabilities of the issuing entity since 7 March
2007.



                                       79




                         THE ABBEY GROUP OF COMPANIES


THE SPONSOR AND THE SELLER

Background
     The sponsor and the seller, a public limited company, was incorporated in
England and Wales on 12 September 1988 with registered number 2294747. The
registered office of Abbey is at Abbey National House, 2 Triton Square,
Regent's Place, London, NW1 3AN. The telephone number of Abbey's registered
office is +44 (0) 870 607 6000.

     The seller and its subsidiaries (the ABBEY GROUP) provide a comprehensive
range of personal financial services, including savings and investments,
mortgages, unsecured lending, banking, pensions, life and general insurance
products to customers throughout the United Kingdom. The Abbey group also has
offshore operations in Jersey and the USA. The Abbey group is regulated by the
Financial Services Authority.

     On 12 November 2004, Banco Santander Central Hispano, S.A. (BANCO
SANTANDER) completed the acquisition of the entire issued share capital of the
seller, implemented by means of a scheme of arrangement under Section 425 of
the Companies Act 1985, making the seller a wholly-owned subsidiary of Banco
Santander. Banco Santander is one of the largest banks in the world by market
capitalisation. Founded in 1857, Banco Santander has more than 60 million
customers, over 10,000 offices and a presence in over 40 countries.

     In addition to being the sponsor of the asset-backed securities
transactions in connection with which the issuing entity notes will be issued,
Abbey is also the seller, the originator, the servicer, the cash manager, the
issuing entity cash manager, the account bank and the Funding swap provider in
the transaction.

     As at the date of this prospectus, there are no legal or arbitration
proceedings pending (or known by Abbey to be contemplated by governmental
authorities) against Abbey or in which any property of Abbey is the subject
that is material to holders of the issuing entity notes.


Corporate Purpose and Strategy
     The seller's purpose and goal is to maximise value for its shareholder,
Banco Santander, by focusing on the provision of personal financial services in
the United Kingdom. The Abbey group is already a leading participant in its
core mortgage and savings market and continues to target consolidation of these
positions and growth in personal banking and investments. Over the last two
years, the Abbey group has made good progress in restructuring its business,
disposing of and exiting assets and businesses that were deemed non-core and
investing in the ongoing personal financial services operations. As part of the
Banco Santander group of companies, the focus in the future will be on its
ongoing retail banking business.

     Abbey announced on 7 June 2006 that it had entered into an agreement to
sell its entire life insurance business to Resolution plc (RESOLUTION) for cash
consideration of approximately {pound-sterling}3,600 million. The sale was
completed during the third quarter of 2006. The life insurance subsidiaries
sold were Scottish Mutual Assurance plc, Scottish Provident Limited and Abbey
National Life plc, as well as the two offshore life insurance companies,
Scottish Mutual International plc and Scottish Provident International Life
Assurance Limited. Separately, in order to provide continuity of product supply
and service to its customers, Abbey had entered into a retail bank distribution
agreement and intermediary distribution agreement with Resolution.


Organisational Structure
     The Abbey group's operations were re-organised following the acquisition
of Abbey by Banco Santander in November 2004 and there are now three main
operating divisions: Retail Banking, Wealth Management and Abbey Financial
Markets. The responsibility for driving forward plans in Retail Banking has
been split into Direct and Intermediary. There are also a number of supporting
functions which include, but are not limited to, Manufacturing, Risk, Finance
and Human Resources.


Mortgage business
     Abbey has been engaged in the origination and servicing of residential
mortgage loans since 1989, when, as the successor company to the Abbey National
Building Society, it took a transfer of the latter's


                                       80




business, the core of which had always been the origination and servicing of
residential mortgage loans. As at 31 December 2006, Abbey was the second largest
provider of mortgage loans in the United Kingdom. Statistical information
regarding the recent size and growth of the portfolio of residential mortgage
loans serviced by Abbey (all of which were originated by Abbey) may be found in
Annex A-1 of the accompanying prospectus supplement under "STATISTICAL
INFORMATION ON THE PORTFOLIO". The total value of the Abbey group's mortgage
stock as at 31 December 2006 was {pound-sterling}101.7 billion and as at 31
December 2005 was approximately {pound-sterling}93.9 billion. The Abbey group
achieved net mortgage lending of approximately {pound-sterling}7.8 billion in
2006, equating to a net mortgage lending market share of approximately 7.1 per
cent.


Securitisation
     Abbey became engaged in the securitisation of residential mortgage loans
in 1997. To date, it has completed 14 residential mortgage securitisation
transactions in which an aggregate initial principal amount of
{pound-sterling}35.8 billion of notes has been issued. No
prior securitisation completed by Abbey has experienced an event of default to
date.


     In general, Abbey is responsible for the selection of the pool of loans to
be securitised in Abbey's mortgage loan securitisation programme and for
ongoing servicing, reporting and cash management in accordance with the
applicable documentation. Abbey also acts as sponsor of these securitisations
and is responsible for structuring of the transaction, cash flow modelling,
arranging distribution and marketing of the securities and arranging currency,
interest rate and other hedge providers. Abbey is responsible for liaising with
rating agencies, engaging various third party service providers and advisors as
well as overall transaction management.

     For further information on the loans, see "DESCRIPTION OF THE PREVIOUS
ISSUING ENTITIES, THE PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in
Annex D of the accompanying prospectus supplement. For further information on
the portfolio, see "STATIC POOL DATA" in Annex E of the relevant prospectus
supplement.


ABBEY NATIONAL TREASURY SERVICES PLC TRADING AS ABBEY FINANCIAL MARKETS OR AFM
(AFM)
     AFM is a wholly-owned subsidiary of the seller and is an authorised person
with permission to accept deposits under FSMA. AFM was incorporated in England
and Wales on 24 January 1989 with registered number 2338548.

     AFM comprises:

     (i)   Short Term Markets (previously known as Short-term Funding, Liquidity
           and Trading);

     (ii)  Asset and Liability Management (previously known as Group Treasury
           and International); and

     (iii) Derivatives and Structured Products (previously known as Abbey
           National Financial Products).

     AFM manages the Abbey group's funding, liquidity and balance sheet
requirements. In addition, AFM provides structured products, underpinned by its
derivatives trading activities, to the Abbey group and other financial services
organisations. It is also active in securities financing and in the
international money markets and capital markets. AFM has ceased its
international treasury operations other than those in Stamford, Connecticut,
USA. The obligations of AFM are guaranteed by a deed poll made by the seller
and dated 26 January 2004.


BAKER STREET RISK AND INSURANCE (GUERNSEY) LIMITED (BAKER STREET RISK)
     Baker Street Risk was incorporated in Guernsey on 12 March 1993. Baker
Street Risk is a wholly owned subsidiary of the seller and its registered
office is at Fourth Floor, The Albany, South Esplanade, St Peter Port, Guernsey
GY1 4NF. The principal business activity of Baker Street Risk is that of an
insurer.

                                       81



                                    FUNDING


INTRODUCTION
     Funding was incorporated in England and Wales on 28 April 2000 (registered
number 3982428) as a private limited company under the Companies Act 1985. The
authorised share capital of Funding comprises 100 ordinary shares of
{pound-sterling}1 each. The issued share capital of Funding comprises two
ordinary shares of {pound-sterling}1 each, both of which are beneficially owned
by Holdings (see "HOLDINGS"). The registered office of Funding is at Abbey
National House, 2 Triton Square, Regent's Place, London NW1 3AN. Its contact
telephone number is +44 (0) 870 607 6000.

     Funding was established to act as a depositor for the securitisation of
residential mortgages originated by the seller, and it has acted as such for
each securitisation by the previous issuing entities and the issuing entity.
Funding is organised as a special purpose company. Funding has no subsidiaries.
The seller does not own directly or indirectly any of the share capital of
Holdings or Funding.

     The principal objects of Funding are set out in its memorandum of
association and are, among other things, to:

     *   carry on the business of a property investment company and an
         investment holding company;

     *   acquire trust property and enter into loan arrangements;

     *   invest, buy, sell and otherwise acquire and dispose of mortgage loans,
         advances and other investments and all forms of security;

     *   carry on business as a money lender, financier and investor;

     *   enter into financial instruments, including derivative instruments;
         and

     *   undertake and carry on all kinds of loan, financial and other
         operations.

     Since its incorporation, Funding has not engaged in any material
activities, other than those relating to the previous issues by the previous
issuing entities and the issuing entity and those incidental to the
authorisation and performance of the transaction documents referred to in this
prospectus to which it is or will be a party and other matters which are
incidental to those activities. Funding has no employees.

     At the date of this prospectus, Funding has not failed to meet its payment
obligations under any intercompany loan agreement.

     After the issuance of any series of issuing entity notes, Funding will
have no continuing duties with respect to such issuing entity notes but will
receive payments in respect of the Funding share of the trust property and
distribute such receipts as payments on the intercompany loans in accordance
with the priorities of payment set forth under "CASHFLOWS" in this prospectus.

     The accounting reference date of Funding is the last day of December.

                                       82




DIRECTORS AND SECRETARY
     The following table sets out the directors of Funding and their respective
business addresses and occupations.




NAME                                BUSINESS ADDRESS                    BUSINESS OCCUPATION
- ---------------------------------   -----------------------------------  --------------------------------------------------
                                                                    
Martin McDermott                    Tower 42                            Executive Director of Wilmington Trust SP Services
                                    International Financial Centre      (London) Limited
                                    25 Old Broad Street
                                    London EC2N 1HQ

Wilmington Trust SP Services        Tower 42                            Management of Special Purpose Companies
(London) Limited                    International Financial Centre
                                    25 Old Broad Street
                                    London EC2N 1HQ

David Green                         Abbey National House                Finance Director, Banking Entities
                                    2 Triton Square Regent's Place
                                    London NW1 3AN

Ruth Samson                         Tower 42                            Solicitor
                                    International Financial Centre
                                    25 Old Broad Street
                                    London EC2N 1HQ



     David Green is an employee of the seller. There are no other potential
conflicts between any duties owed to Funding by the persons referred to above
and their private interests and or other duties.

     The directors of Wilmington Trust SP Services (London) Limited are set out
under the section "HOLDINGS" in this prospectus.

     The company secretary of Funding is:

     Abbey National Secretariat Services Limited
     Abbey National House
     2 Triton Square
     Regent's Place
     London NW1 3AN

     In accordance with the corporate services agreement, the corporate
services provider will provide to Funding directors a registered and
administrative office, the service of a company secretary, the arrangement of
meetings of directors and shareholders and the procurement of book-keeping
services and preparation of accounts. No other remuneration is paid by Funding
to or in respect of any director or officer of Funding for acting as such.

                                       83




                             THE MORTGAGES TRUSTEE

     The mortgages trustee was incorporated in England and Wales on 28 April
2000 (registered number 3982431) as a private limited company under the
Companies Act 1985. The authorised share capital of the mortgages trustee
comprises 100 ordinary shares of {pound-sterling}1 each. The issued share
capital of the mortgages trustee comprises two ordinary shares of
{pound-sterling}1 each, both of which are beneficially owned by Holdings (see
"HOLDINGS"). The registered office of the mortgages trustee is at Abbey
National House, 2 Triton Square, Regent's Place, London NW1 3AN.

     The mortgages trustee is organised as a special purpose company. The
mortgages trustee has no subsidiaries. The seller does not own directly or
indirectly any of the share capital of Holdings or the mortgages trustee.

     Any profits received by the mortgages trustee, after payment of the costs
and expenses of the mortgages trustee, will, ultimately, be paid for the
benefit of charities and charitable purposes selected at the discretion of
Wilmington Trust SP Services (London) Limited. The payments on the issuing
entity notes will not be affected by this arrangement.

     The mortgages trustee was established to act as trustee of the mortgages
trust, and it has acted as such in connection with each securitisation by the
previous issuing entities and the issuing entity. The mortgages trust is a bare
trust.

     The principal objects of the mortgages trustee are set out in its
memorandum of association and are, among other things, to:

     *   invest and deal in mortgage loans secured on residential or other
         properties within England, Wales and Scotland;

     *   invest in, buy, sell and otherwise acquire and dispose of mortgage
         loans, advances, other similar investments and all forms of security;

     *   carry on business as a money lender, financier and investor;

     *   undertake and carry on all kinds of loan, financial and other
         operations; and

     *   act as trustee in respect of carrying on any of these objects.

     The mortgages trustee has not engaged, since its incorporation, in any
material activities other than those incidental to the settlement of the trust
property on the mortgages trustee or relating to the issue of previous notes by
the previous issuing entities and the issuing entity, changing its name from
Trushelfco (No. 2655) Ltd. on 6 June 2000, the authorisation and performance of
the transaction documents referred to in this prospectus to which it is or will
be a party and other matters which are incidental or ancillary to the
foregoing. The mortgages trustee has no employees.

     The accounting reference date of the mortgages trustee is the last day of
December.

                                       84




                                   HOLDINGS

     Holdings was incorporated in England and Wales on 29 December 1998
(registered number 3689577) as a private limited company under the Companies
Act 1985. The registered office of Holdings is at Abbey National House, 2
Triton Square, Regent's Place, London NW1 3AN.

     Holdings has an authorised share capital of {pound-sterling}100 divided
into 100 ordinary shares of {pound-sterling}1 each, of which two shares of
{pound-sterling}1 each have been issued. Limited recourse loans were made by
Wilmington Trust SP Services (London) Limited to Holdings in order for Holdings
to acquire all of the issued share capital of the previous issuing entities,
Funding and the mortgages trustee. A further limited recourse loan has been
made by Wilmington Trust SP Services (London) Limited to Holdings in order for
Holdings to acquire all of the issued share capital of the issuing entity.
Wilmington Trust SP Services (London) Limited, a professional trust company,
holds all of the beneficial interest in the issued shares in Holdings on a
discretionary trust for persons employed as nurses in the United Kingdom and
for other charitable purposes. The payments on the issuing entity notes will
not be affected by this arrangement.

     Any profits received by Holdings, after payment of the costs and expenses
of Holdings, will, following the payment of dividends to the share trustee, be
paid for the benefit of persons employed as nurses in the United Kingdom and
for other charitable purposes selected at the discretion of Wilmington Trust SP
Services (London) Limited. The payments on the issuing entity notes will not be
affected by this arrangement.

     Holdings is organised as a special purpose company.

     The principal objects of Holdings are set out in its memorandum of
association and are, among other things, to:

     *   acquire and hold, by way of investments or otherwise; and

     *   deal in or exploit in such manner as may from time to time be
         considered expedient,

all or any of the shares, stocks, debenture stocks, debentures or other
interests of or in any company (including the previous issuing entities, the
issuing entity, the mortgages trustee and Funding).

     Holdings has acquired all of the issued share capital of the issuing
entity, the previous issuing entities, the mortgages trustee and Funding.
Holdings has not engaged in any other activities since its incorporation other
than those incidental to the authorisation and performance of the previous
transaction documents and the transaction documents and other matters which are
incidental to those activities. Holdings has no employees.

     The accounting reference date of Holdings is the last day of December.

     The directors of Wilmington Trust SP Services (London) Limited and their
principal activities are as follows:





                                                                  
NAME                          FUNCTION                                  PRINCIPAL ACTIVITIES
- ------------------------      -----------------------------------       ---------------------
Martin McDermott              Managing Director/Chief Executive         Company Director
Mark Filer                    Executive Director                        Company Director
James Fairrie                 Managing Director/Sales and Marketing     Company Director
Nicolas Patch                 Executive Director                        Company Director
David Dupert                  Non-Executive Chairman                    Banker
William Farrell II            Non-Executive Deputy Chairman             Banker
John Beeson                   Non-Executive Director                    Banker
Jean-Christophe Schroeder     Company Director                          Company Director



     The company secretary of Wilmington Trust SP Services (London) Limited is
Clifford Chance Secretaries (CCA) Limited.

                                       85




                                 PECOH LIMITED

     The post enforcement call option holder was incorporated in England and
Wales on 28 April 2000 (registered number 3982397) as a private limited company
under the Companies Act 1985. The registered office of the post enforcement
call option holder is Abbey National House, 2 Triton Square, Regent's Place,
London NW1 3AN.

     The authorised share capital of the post enforcement call option holder
comprises 100 ordinary shares of {pound-sterling}1 each. The issued share
capital of the post enforcement call option holder comprises two ordinary
shares of {pound-sterling}1 each, both of which are beneficially owned by
Wilmington Trust SP Services (London) Limited on a discretionary trust for
charitable purposes. This is a separate trust with different beneficiaries to
that declared by Wilmington Trust SP Services (London) Limited in respect of
all the issued share capital of Holdings.

     The post enforcement call option holder is organised as a special purpose
company. The post enforcement call option holder has no subsidiaries. The
seller does not own directly or indirectly any of the share capital of the post
enforcement call option holder.

     The principal objects of the post enforcement call option holder are as set
out in its memorandum of association and are, among others, to hold bonds,
notes, obligations and securities issued or guaranteed by any company and any
options or rights in respect of them. The post enforcement call option holder
has not engaged since its incorporation in any material activities other than
changing its name from Trushelfco (No. 2657) Ltd. on 6 June 2000 and those
activities relating to the previous issues by the previous issuing entities and
the issuing entity and those incidental to the authorisation and performance of
the transaction documents referred to in this prospectus to which it is or will
be a party and other matters which are incidental to those activities. The post
enforcement call option holder has no employees.

     The accounting reference date of the post enforcement call option holder
is the last day of December.

     Pursuant to the terms of an option granted to the post enforcement call
option holder under the post-enforcement call option agreement, following the
enforcement, realisation and payment of the proceeds of the issuing entity
security granted by the issuing entity pursuant to the issuing entity deed of
charge, the post enforcement call option holder can require the transfer to it
of all of the class B notes and/or all of the class M notes and/or all of the
class C notes and/or the class D notes, as the case may be, for a nominal
amount.

     As the post enforcement call option granted pursuant to the post-
enforcement call option agreement can be exercised only after the issuing
entity security trustee has enforced and realised the issuing entity security
granted by the issuing entity under the issuing entity deed of charge and has
determined that there are no further assets available to pay amounts due and
owing to the class B noteholders, the class M noteholders, the class C
noteholders and/or the class D noteholders, as the case may be, the exercise of
the post enforcement call option and delivery by the class B noteholders, the
class M noteholders, the class C noteholders and/or the class D noteholders of
the class B notes, the class M notes, the class C notes and/or the class D
notes to the post enforcement call option holder will not extinguish any other
rights or claims other than the rights to payment of interest and repayment of
principal under the class B notes, the class M notes, the class C notes and/or
the class D notes that such class B noteholders, class M noteholders, class C
noteholders and/or class D noteholders, as the case may be, may have against
the issuing entity.

                                       86




           THE NOTE TRUSTEE AND THE ISSUING ENTITY SECURITY TRUSTEE

     The note trustee and the issuing entity security trustee, The Bank of New
York, London Branch, is a banking institution incorporated under the laws of
the State of New York registered with the Registrar of Companies for England
and Wales under Company Number FC005522 and Branch Number BR000818, acting
through its offices located at One Canada Square, London, E14 5AL.

     The Bank of New York, London Branch, has served and is currently serving
as trustee for numerous securitisation transactions and programmes involving
pools of mortgage loans.

     Pursuant to the trust deed, the note trustee is required to take certain
actions as described under "TERMS AND CONDITIONS OF THE US NOTES". Pursuant to
the trust deed and the issuing entity deed of charge, the issuing entity
security trustee is required to take certain actions as described under "TERMS
AND CONDITIONS OF THE US NOTES".

     The limitations on liability of the note trustee and the issuing entity
security trustee are described under "TERMS AND CONDITIONS OF THE US NOTES".

     The indemnifications available to the note trustee and the issuing entity
security trustee are described in "TERMS AND CONDITIONS OF THE US NOTES".

     Provisions for the removal of the issuing entity security trustee are
described under "SECURITY FOR THE ISSUING ENTITY'S OBLIGATIONS - RETIREMENT AND
REMOVAL".

                                       87




                           THE FUNDING SWAP PROVIDER

     Information in respect of the Funding swap is provided in this prospectus
under the heading "THE SWAP AGREEMENTS".

     The Funding swap provider is Abbey Financial Markets. A description of the
Funding swap provider is included in this prospectus under the heading "THE
ABBEY GROUP OF COMPANIES".


                                       88




AFFILIATIONS AND CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS OF TRANSACTION
                                    PARTIES

     Abbey is the sponsor of the programme. In addition, Abbey has several
other roles in the programme. Abbey is the originator of the loans. Abbey is
the only seller of loans to the mortgages trustee and is the servicer of all of
the loans. Abbey also provides the services of (a) cash manager to the
mortgages trustee and Funding, (b) issuing entity cash manager, (c) account
bank to the mortgages trustee and Funding and (d) sterling account bank to the
issuing entity. Abbey National Treasury Services plc (trading as Abbey
Financial Markets), a wholly-owned subsidiary of Abbey, is the Funding swap
provider and may act as an issuing entity swap provider in relation to a series
and class (or sub-class) of issuing entity notes.

     Except as described in the preceding paragraph, there are no other
affiliations or relationships or related transactions involving the transaction
parties under the programme.


                                       89




                                   THE LOANS


THE PORTFOLIO
     Each prospectus supplement issued in connection with the issuance of a
series and class (or sub-class) of issuing entity notes will contain tables
summarising information in relation to the relevant EXPECTED PORTFOLIO. The
tables will contain information in relation to various criteria in respect of
the expected portfolio as at the applicable cut-off date (as defined in the
relevant prospectus supplement). Tables will indicate, among other things,
composition by type of property, seasoning, period to maturity, geographical
distribution, LTV ratios, outstanding balance and repayment terms. The portfolio
as at the cut-off date, for which statistics are presented in the relevant
prospectus supplement, and the portfolio as at the relevant closing date may
differ owing to, among other things, amortisation of loans in the portfolio.

     Each prospectus supplement relating to the issuance of a series and class
(or sub-class) of issuing entity notes also will contain tables summarising
certain characteristics of the United Kingdom mortgage market. Tables will
provide historical information on, among other things, repossession rates, house
price to earnings ratios, as well as other information that may be described
from time to time.


INTRODUCTION
     The following is a description of some of the characteristics of the loans
currently or previously offered by the seller including details of loan types,
the underwriting process, lending criteria and selected statistical
information. The issuing entity believes the loans in the portfolio at any time
will have characteristics that demonstrate the capacity to produce funds to
service any payments due and payable on the issuing entity notes.

     The portfolio of loans currently making up the trust property, together
with their related security, accrued interest and other amounts derived from
the loans as they make up the trust property on the date of this prospectus,
are called the CURRENT PORTFOLIO. These items as they make up the trust
property at other times are referred to simply as the PORTFOLIO.

     Each loan in the current portfolio may incorporate one or more of the
features referred to in this section but each loan will have only one method of
repayment. Each borrower may have more than one loan incorporating different
features (including different repayment methods), but all loans secured on the
same property will be incorporated in a single account with the seller which is
called the mortgage account. A mortgage account may therefore be part interest
only and part repayment if it consists of two or more loans with different
methods of repayment. Each loan is secured by a first legal charge over a
residential property in England or Wales or a first-ranking standard security
over a residential property in Scotland. Some flexible loans are secured by
both a first and a second legal charge or standard security in favour of the
seller.

     Unless otherwise indicated, the description that follows relates to types
of loans that have been or could be assigned to the mortgages trustee, either
as part of the current portfolio or as a new loan assigned to the mortgages
trustee at a later date.

     The seller may assign new loans and their related security to the
mortgages trustee from time to time. The seller reserves the right to amend its
lending criteria and to assign to the mortgages trustee new loans which are
based upon mortgage terms (as defined in the glossary) different from those
upon which loans forming the portfolio as at any date are based. Those new
loans may include loans which are currently being offered to borrowers which
may or may not have some of the characteristics described here, but may also
include loans with other characteristics that are not currently being offered
to borrowers or that have not yet been developed. All new loans will be
required to comply with the representations and warranties set out in the
mortgage sale agreement from time to time. All the material representations and
warranties in the mortgage sale agreement as at the date of this prospectus are
described in this prospectus. See "ASSIGNMENT OF THE LOANS AND THEIR RELATED
SECURITY".


CHARACTERISTICS OF THE LOANS
     The following is a description of some of the characteristics of the loans
currently or previously originated by the seller, including details of loan
types, the underwriting process, lending criteria and selected statistical
information. The issuing entity believes the loans in the portfolio at any time
will have characteristics that demonstrate the capacity to produce funds to
service any payments due and payable on the issuing entity notes.


                                       90




REPAYMENT TERMS
     Loans are typically repayable on one of the following bases:

     *   "repayment": the borrower makes monthly payments of both interest and
         principal so that, when the loan matures, the full amount of the
         principal of the loan will have been repaid; and

     *   "interest-only": the borrower makes monthly payments of interest but
         not of principal; when the loan matures, the entire principal amount
         of the loan is still outstanding and is payable in one lump sum.

     In the case of either repayment loans or interest-only loans, the required
monthly payment may alter from month to month for various reasons, including
changes in interest rates.

     For interest-only loans, because the principal is repaid in a lump sum at
the maturity of the loan, the borrower is recommended to have some repayment
mechanism (such as an investment plan) in place to help ensure that funds will
be available to repay the principal at the end of the term. However, the seller
does not take security over these repayment mechanisms.

     Principal prepayments may be made in whole or in part at any time during
the term of a loan. A prepayment of the entire outstanding balance of all loans
under a mortgage account discharges the mortgage. Any prepayment in full must
be made together with all accrued interest, arrears of interest, any unpaid
expenses and any early repayment fee(s).

     Each of the English loans is governed by English law and each of the
Scottish loans is governed by Scots law.


PAYMENT METHODS
     Various methods are available to borrowers for making payments on the
loans, including:

     *   internal transfer from an Abbey current account or other account the
         borrower may have with Abbey;

     *   direct debit instruction from another bank or building society
         account;

     *   external standing order from another bank or building society account;

     *   internal standing order from an account at Abbey; and

     *   payments made at an Abbey branch.


EARLY REPAYMENT FEES
     Borrowers who have received the benefit of some of the interest rates
and/or features referred to in this section may in certain circumstances be
required to pay an early repayment fee if they repay all or part of their
loans, or if they make a product switch, before a date specified in the offer
conditions. The right to receive such early repayment fees is retained by the
seller. The seller also retains discretion to waive or enforce early repayment
fees in accordance with the seller's policy from time to time (unless it is
necessary to waive such fees in order to effect a change in the interest rate
and the seller has not complied with its obligations to buy back the affected
loan, in which case the mortgages trustee is authorised to waive early
repayment fees on behalf of the seller). For example, the seller's current
policy is to waive early repayment fees in circumstances where the amount of
the principal repayment in any calendar year (other than scheduled repayments
of principal on a repayment loan) is less than ten per cent. of the sum of the
principal balance of the loan at the beginning of that calendar year and the
principal balance on any further advance completed during that year. The
mortgages trustee has not agreed to purchase any early repayment fees from the
seller and so any sums received will be for the seller's account and not for
the account of the mortgages trustee.


CASHBACKS
     Certain loans offered by the seller include a cashback feature under which
a borrower is offered a sum of money that is paid (i) on completion of the
loan, known as a "completion cashback", or (ii) after the loan has been
advanced for a specific period, called a "delayed cashback", or (iii) at
periodic intervals whilst the loan is outstanding, known as a "reward
cashback". Where any loan is subject to a completion cashback or a delayed
cashback, if there is an unscheduled principal repayment or a product switch
(as described in "PRODUCT SWITCHES"), in either case before a date specified in
the offer conditions, then all or some of the

                                       91




cashback must be repaid to the seller. This repayment request may, however,
be waived at the discretion of the seller.

     For relevant loans originated before N(M), the seller offered a reward
cashback, equal to one per cent. of the then outstanding principal balance of
the relevant loan, paid for every two completed years of its life, and which is
not subject to the repayment requirement described above. For loans originated
on and after N(M), the seller has not offered any reward cashback. For any
future new reward cashback mortgage product, the amount and payment frequency
of any reward cashback, and whether it is subject to any repayment requirement,
may differ from the reward cashback for relevant loans originated before N(M).

     Borrowers may request that a reward cashback is paid in cash and/or is
applied by the seller in partial repayment of the related reward loan, in each
case after deduction of any amounts that are overdue on their mortgage account.

     The obligation to pay any delayed cashback or reward cashback remains an
obligation of the seller and will not pass to the mortgages trustee. See "RISK
FACTORS - SET-OFF RISKS IN RELATION TO FLEXIBLE LOANS, DELAYED CASHBACKS AND
REWARD CASHBACKS MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO THE ISSUING ENTITY
TO REPAY THE ISSUING ENTITY NOTES".


INTEREST PAYMENTS AND INTEREST RATE SETTING
     Interest on each loan is payable monthly in arrear. Interest on loans is
computed daily on balances which are recalculated on a daily, monthly or annual
basis.


     The basic rate of interest set by the seller for loans beneficially owned
by the seller outside the mortgages trust is either the Abbey SVR or a rate
directly linked to a rate set from time to time by the Bank of England. The
Abbey SVR is determined by the terms set forth in the 2002 mortgage conditions,
the 2004 mortgage conditions and the 2006 mortgage conditions and is subject to
a cap which is currently set at a margin of 2.5 per cent. above the Bank of
England's base rate and is also subject to the variances as set forth below.


     Loans may combine one or more of the features listed in this section. In
respect of the interest rates which last for a period of time specified in the
offer conditions, after the expiration of that period a loan associated with
that interest rate may (a) move to some other interest rate type or (b) become
a tracker loan (as described in the following bulleted list) with a variable
rate of interest linked to a rate set from time to time by the Bank of England
or (c) revert to, or remain at, the SVR. The features that apply to a
particular loan are specified in the offer conditions (as varied from time to
time). The features are as follows:

     *   "large loan discounts" allows some borrowers to pay interest at a
         discretionary discount to the SVR, based on the aggregate size of the
         loans under the mortgage account (i) at origination or (ii) when a
         further advance is made;

     *   "discounted variable rate loans" allow the borrower to pay interest at
         a specified discount to the SVR;

     *   "capped rate loans" are subject to a maximum rate of interest and
         charge interest at the lesser of the SVR (or, as the case may be, the
         tracker rate) or the specified capped rate;

     *   "tracker loans" are subject to a variable rate of interest that is
         linked to an interest rate other than the SVR - for example the rate
         may be set at a fixed or variable margin above or below sterling LIBOR
         or above or below rates set from time to time by the Bank of England;

     *   "minimum rate loans" are subject to an interest rate that is the
         greater of the SVR (or, as the case may be, the tracker rate) or a
         specified minimum rate;

     *   "higher variable rate loans" are subject to an interest rate that is
         set at a margin above the SVR; and

     *   "fixed rate loans" are subject to a fixed rate of interest.

     Except in limited circumstances as set out in "THE SERVICING AGREEMENT -
UNDERTAKINGS BY THE SERVICER", the servicer is responsible for setting the
mortgages trustee SVR on the loans in the current portfolio as well as on any
new loans that are assigned to the mortgages trustee. The 1995 mortgage
conditions applicable to SVR loans provide that the SVR may only be varied for
certain reasons, which are specified in those mortgage conditions. These
reasons include:

     *   to maintain the competitiveness of the seller's business as a whole,
         taking into account actual or expected changes in market conditions;

                                       92




     *   to reflect actual or expected changes in the cost of funds used by the
         seller in its mortgage lending business;

     *   to ensure that the seller's business is run prudently;

     *   to reflect a change in the general practice of mortgage lenders;

     *   to reflect any regulatory requirements or guidance or any change in
         the law or decision or recommendation by a court or an ombudsman; or

     *   to reflect a change which the seller reasonably believes has occurred
         or is likely to occur in the risk it runs in connection with its
         security or the recovery of the sums due from the borrower.

     The term "seller" in these six bullet points means Abbey and its
successors and assigns.

     In respect of the loans with these 1995 mortgage conditions, the servicer
may also change the mortgages trustee SVR for any other reason which is valid.

     The 2002 mortgage conditions, the 2004 mortgage conditions and the 2006
mortgage conditions applicable to SVR loans provide that the SVR may be varied
for one or more of the following reasons, which are specified in those mortgage
conditions:

     *   to maintain the competitiveness of the seller's personal banking
         business, taking account of actual or anticipated changes in the
         interest rates which other financial institutions charge to personal
         mortgage borrowers;

     *   to reflect actual or expected changes in the cost of funds used by the
         seller in making loans to its personal mortgage borrowers;

     *   to ensure that the seller's business is run in a way which complies
         with the requirements of its regulator or of any central bank or other
         monetary authority; or

     *   to enable the seller to ensure that the SVR does not exceed the cap.

     The term "seller" in these four bullet points means Abbey and its
successors and assigns.

     In respect of the loans with these 2002 mortgage conditions, the 2004
mortgage conditions or the 2006 mortgage conditions, the servicer may also:

     *   change the mortgages trustee SVR for any reason which is valid; or

     *   increase or reduce the margin creating the cap on the SVR,

provided that in each case not less than 30 days' notice of an increase is
given and not less than seven days' notice of a reduction is given. If, in the
case of loans under the 2002 mortgage conditions, the 2004 mortgage conditions
or the 2006 mortgage conditions, the mortgages trustee SVR is increased for a
valid reason or if the margin creating the cap on the SVR is increased, then an
affected borrower will be entitled to repay all the sums due from that borrower
under the mortgage terms within three months from the date on which the
increase takes effect without paying any early repayment fee that would
otherwise apply.


     The need to change the Abbey SVR is considered at least monthly by the
pricing committee of Abbey, which includes a number of senior Abbey executives,
and is additionally considered immediately in the light of all changes to Bank
of England rates. In maintaining, determining or setting the mortgages trustee
SVR, the servicer will apply the factors set out here and, except in limited
circumstances as set out in "THE SERVICING AGREEMENT - UNDERTAKINGS BY THE
SERVICER", has undertaken to maintain, determine or set the mortgages trustee
SVR at a rate which is not higher than the Abbey SVR from time to time.


     The servicer is also responsible for setting any variable margins in
respect of tracker loans in the current portfolio as well as on any new tracker
loans that are assigned to the mortgages trustee. However, in maintaining,
determining or setting these variable margins, except in the limited
circumstances as set out in "THE SERVICING AGREEMENT - UNDERTAKINGS BY THE
SERVICER", the servicer has undertaken to maintain, determine or set the
variable margins at a level which is not higher than the variable margins set
in accordance with the seller's policy from time to time.


FURTHER ADVANCES
     If a borrower wishes to take out a further loan secured by the same
mortgage (but excluding a drawdown under a flexible loan as described under "-
FLEXIBLE LOANS"), the borrower will need to make a further application and the
seller will use the lending criteria applicable to further advances at that
time in determining whether to approve the application. All further advances
will be funded solely by the seller. The seller will also reassess the value of
the property by a valuer approved by the seller or, where appropriate,
according to a methodology which would meet the standards of a reasonable,
prudent mortgage lender (as

                                       93




referred to under "THE SERVICING AGREEMENT - UNDERTAKINGS BY THE SERVICER")
and which has been approved by the Director of Group Property and Survey of the
seller. A new loan-to-value ratio will be calculated by dividing the aggregate
of the outstanding amount and the further advance by the reassessed valuation.
The aggregate of the outstanding amount of the loan and the further advance may
be greater than the original amount of the loan. However, no loans will be
assigned to the mortgages trust where the LTV ratio at the time of origination
or further advance is in excess of 95 per cent.

     Unless otherwise specified in the relevant prospectus supplement, none of
the loans in an expected portfolio obliges the seller to make further advances
(other than drawdowns under flexible loans as described under "- FLEXIBLE
LOANS"). However, some loans in an expected portfolio at that time may have had
further advances made on them prior to their assignment to the mortgages
trustee, and new loans added to the portfolio in the future, may have had
further advances made on them in the past. If a loan becomes subject to a
further advance after that loan has been assigned to the mortgages trustee,
then the seller will be required to repurchase the loan or loans under the
relevant mortgage account and their related security from the mortgages
trustee. See "RISK FACTORS - LOANS SUBJECT TO PRODUCT SWITCHES AND FURTHER
ADVANCES WILL BE REPURCHASED BY THE SELLER FROM THE MORTGAGES TRUSTEE, WHICH
WILL AFFECT THE PREPAYMENT RATE OF THE LOANS, AND THIS MAY AFFECT THE YIELD TO
MATURITY OF THE ISSUING ENTITY NOTES" and "ASSIGNMENT OF THE LOANS AND THEIR
RELATED SECURITY".


FLEXIBLE LOANS

General
     A flexible loan typically incorporates features that give the borrower
options to make further drawings on the loan account and/or to overpay or to
underpay principal and interest in a given month. The seller offers flexible
loans to its borrowers, and it has the right to assign to the mortgages trustee
new loans that may be flexible loans. In addition to the flexible loans offered
to date, the seller may offer flexible loans in the future (that may be
assigned to the mortgages trustee) that have different features from those
described here. See "THE MORTGAGES TRUST - ADDITIONS TO THE TRUST PROPERTY".
The seller has also offered loans to its borrowers which may, after the expiry
of a period of time specified in the offer conditions, acquire features of
flexible loans other than the ability to make further drawings.

     Currently the total amount outstanding at any time on a flexible loan as
described below cannot exceed an LTV ratio of 95 per cent., or exceed an LTV
ratio of 90 per cent. if an available funds facility exists. The loan and,
where applicable, the available funds facility are secured by a first legal
charge over a property in England and Wales or a first-ranking standard
security over a property in Scotland. Some of the flexible loans are secured by
both a first and second charge or standard security in favour of the seller.


Flexible loans - offer dated on or before 2 July 2002
     In respect of flexible loans where the seller's offer to lend is dated on
or before 2 July 2002, there are three basic elements: the initial loan, the
available funds facility and the overpaid funds account. The amount of the
initial loan is agreed at origination. Borrowers may, during the life of these
flexible loans, draw additional amounts from the available funds facility on
request to the seller, up to the amount available and subject to the mortgage
conditions.

     The agreement for the available funds facility is regulated by the CCA,
which prescribes the form and procedure and (insofar as will be applicable)
pre-contract disclosure for making an agreement regulated by the Act.

     Subject to the provisions for underpayments and payment holidays,
borrowers are required to make a monthly payment on the initial loan and (if a
drawdown has been made) on the available funds facility. A borrower may make an
overpayment at any time. If a borrower makes an overpayment, it is used for the
following purposes and in the following order:

     *   to reduce any part of the initial loan which is then overdue;

     *   to reduce any part of the drawdown debt in the available funds
         facility which is then overdue;

     *   to reduce the remainder of the drawdown debt in the available funds
         facility, if specifically requested by the borrower, or if the
         overpaid funds account has been closed; and

     *   to create or to increase a credit balance in the overpaid funds
         account.

     The credit balance in the overpaid funds account can be used by the
borrower to fund an underpayment or a payment holiday or it can be used to
reduce the balance owing on the initial loan. If the

                                       94




overpaid funds account has been closed, which will occur when the initial
loan is repaid, the balance of any overpayment which would otherwise have been
credited to the overpaid funds account will be repaid to the borrower.

     Borrowers may make an underpayment or miss a monthly payment entirely if
there is a credit balance on the overpaid funds account that is equal to or
greater than the amount to be underpaid or the missed monthly payment.
Alternatively, a borrower may make an underpayment or miss a monthly payment if
there is an amount available for drawdown in the available funds facility that
is at least as much as the amount to be underpaid or the missed monthly
payment.

     The "repayment" basis (as set out in "- REPAYMENT TERMS") applies to the
whole of the drawdown debt under the available funds facility.

     The seller may increase or reduce the credit limit for the available funds
facility for one of the reasons specified in the credit agreement for the
available funds facility.


Flexible loans - offer dated on or after 3 July 2002
     In respect of flexible loans where the seller's offer to lend is dated on
or after 3 July 2002, there is a flexible loan facility with a credit limit.
The amount of the credit limit and the "amount available" (that is, the credit
limit less the monies owing to the seller) are agreed at origination. Borrowers
may, during the life of these flexible loans, draw additional amounts from the
flexible loan facility on request to the seller, up to the amount available and
subject to the mortgage conditions.

     The agreement for the flexible loan facility has been designed by the
seller with the intention that it is not regulated by the CCA.

     Subject to the provisions for underpayments and payment holidays,
borrowers are required to make monthly payments on the flexible loan facility.
A borrower may make an overpayment at any time. Any such overpayment will
immediately reduce the balance owing on the flexible loan facility.

     The "amount available" can be used by the borrower to fund an underpayment
or a payment holiday or a further drawdown, subject to the mortgage conditions.

     In respect of further drawdowns, unless the borrower gives the seller
instructions to the contrary (as set out below):


     *   if the offer conditions specify that the "repayment" basis (as set out
         in "- REPAYMENT TERMS") applies to the whole of the first drawdown,
         then the "repayment" basis will also apply to the whole of each
         further drawdown made under that flexible loan facility;

     *   if the offer conditions specify that the "interest-only" basis (as set
         out in "- REPAYMENT TERMS") applies to the whole of the first
         drawdown, then the "interest-only" basis will also apply to the whole
         of each further drawdown made under that flexible loan facility; and

     *   if the offer conditions specify that the "interest-only" basis (as set
         out in "- REPAYMENT TERMS") applies to part only of the first
         drawdown, then the "repayment" basis will apply to the whole of each
         further drawdown made under that flexible loan facility.

     A borrower's request to the seller for a further drawdown may include
instructions to the seller that, as from the date when the borrower makes the
further drawdown:

     *   the "repayment" basis is to apply to the whole or a specified part of
         the balance owing in place of the "interest-only" basis; or

     *   the "interest-only" basis is to apply to the whole or a specified part
         of the balance owing in place of the "repayment" basis.

     The seller may increase the credit limit if:

     *   the borrower writes to the seller asking the seller to exercise its
         power to increase the credit limit;

     *   the borrower pays any credit limit review charge; and

     *   if requested to do so, the borrower pays for a new valuation report on
         the property and provides the seller with further information in
         relation to the borrower's financial position.

     The seller may reduce the credit limit:

                                       95




     *   to ensure that the monies owing to the seller under the flexible loan
         facility and the amount available do not together exceed 90 per cent.
         of the current market value of the property;

     *   to ensure that the amount available at any time does not exceed the
         amount available as at the date of completion of the flexible loan
         facility;

     *   if the borrower is in breach of the mortgage terms;

     *   if the seller is reasonably of the opinion that, because of a change
         in the borrower's financial position, the borrower could not afford to
         repay present or future drawdowns up to the existing credit limit; or

     *   to ensure that the seller's business is run in a way that complies
         with the requirements of the seller's regulator or of any central bank
         or other monetary authority.

     If a reduction in the credit limit means that the monies owing to the
seller exceed the reduced credit limit for the flexible loan facility, then the
borrower must pay off the excess within three months after the date on which
the seller gives the borrower notice of the reduction.


Flexible loans - flexible plus loans
     Flexible loans include flexible plus loans, which are documented under the
flexible plus loan conditions 2003 and the flexible plus mortgage conditions
2006. These conditions mirror those for other flexible loans where the seller's
offer to lend is dated on or after 3 July 2002, save for the following material
differences in relation to the borrower's savings account, overpayments,
payment holidays and underpayments, the interest rate tracking differential and
further drawdowns:

     *   Flexible plus loans contain a savings account element. No interest is
         paid by the seller on the savings. Instead, interest is charged each
         day on the amount which, at the end of the day, represents the capital
         owing on the mortgage account, less any savings in the savings
         account. As a result, when the borrower has savings in the savings
         account, the amount of interest charged on the mortgage account will
         be reduced.

     *   Any savings held in the savings account do not affect the amount of
         the borrower's monthly payment. As a result, when there are savings,
         the monthly payment the borrower makes will exceed the amount actually
         charged to the mortgage account and the seller will treat this excess
         as an overpayment.

     *   The seller will use these overpayments to reduce or pay off any part
         of the mortgage balance which is overdue at that date. The remainder
         will be credited to the savings account. The borrower may also opt to
         make a series of regular overpayments with the borrower's monthly
         payment, and these overpayments will be used by the seller in the same
         way.

     *   The borrower may also make one-off overpayments in the form of a
         deposit. The seller will, on instructions from the borrower, credit
         this deposit to the mortgage account in order to reduce the mortgage
         balance. In the absence of such instructions, the deposit will be used
         to reduce or pay off any part of the mortgage balance which is overdue
         at that date and the remainder will be credited to the savings
         account.

     *   The borrower may withdraw money from the savings account or instruct
         the seller to use some or all of the money in the savings account to
         reduce the mortgage balance. The borrower may also instruct the seller
         to use the savings to fund a payment holiday or make up a shortfall on
         an underpayment.

     *   The savings in the savings account must not exceed the mortgage
         balance.

     *   The borrower must not overdraw on the savings account. If the savings
         account becomes overdrawn, the seller will add the amount overdrawn to
         the mortgage balance.

     *   The seller may use the savings at any time to pay off any of the
         following items which the borrower has failed to pay when they have
         become due: a monthly payment, an administration charge, a credit
         limit review charge, other items of costs and the mortgage balance if
         it becomes immediately payable.

     *   The borrower may continue to make drawdowns until the end of the
         mortgage repayment period, even if the mortgage balance has been
         repaid. The mortgage will remain in force during the repayment period
         as security for money which may become owing under the borrower's
         facility to make drawdowns up to the credit limit.

                                       96




PRODUCT SWITCHES
     From time to time, borrowers may request or the seller may offer, and the
borrowers may accept, a variation in the financial terms and conditions
applicable to the borrower's loan. If a loan is subject to a product switch,
then the seller will be required to repurchase the loan or loans under the
relevant mortgage account and their related security from the mortgages
trustee. See "RISK FACTORS - LOANS SUBJECT TO PRODUCT SWITCHES AND FURTHER
ADVANCES WILL BE REPURCHASED BY THE SELLER FROM THE MORTGAGES TRUSTEE, WHICH
WILL AFFECT THE PREPAYMENT RATE OF THE LOANS, AND THIS MAY AFFECT THE YIELD TO
MATURITY OF THE ISSUING ENTITY NOTES" and "ASSIGNMENT OF THE LOANS AND THEIR
RELATED SECURITY".


ORIGINATION OF THE LOANS
     The seller currently derives its mortgage-lending business from the
following sources: through a branch network throughout the United Kingdom,
through intermediaries incorporating electronic commerce channels, and from
telephone sales. In terms of value of mortgage-lending business generated, the
current principal intermediaries are Bankhall (Premier Mortgage Service),
Countrywide Assured Group (CAG), Legal and General, Openwork, SESAME, and The
Mortgage Alliance. The relevant prospectus supplement will specify the
percentage of loans in the expected portfolio as at the relevant date
originated through direct channels, through intermediaries and through other
channels.

     The seller is subject to the Financial Ombudsman Service and follows the
Code of Banking Practice and followed the Council of Mortgage Lenders' Mortgage
Code, which was in force until N(M).


UNDERWRITING
     The decision to offer a loan to a potential borrower is made either
pursuant to an automated process or by underwriters located in branches, head
office sites, telephone operations centres or business development units, who
liaise with the intermediaries.

     Each underwriter must pass a formal training programme conducted by the
seller to gain the authority to approve loans. The seller has established
various levels of authority for its underwriters who approve loan applications.
The levels are differentiated by, among other things, degree of risk and the
ratio of the loan amount to the value of the property in the relevant
application. An underwriter wishing to move to the next level of authority must
first take and pass a further training course. The seller also monitors the
quality of underwriting decisions on a regular basis.

     The seller introduced the automated process in May 2005. The automated
process reduces the manual assessment of loans by underwriters in relation to
those segments of the seller's mortgages business that have historically
performed well and that meet the relevant lending criteria. The introduction of
the automated process has not affected the substance of the decisioning
process.

     The seller is continually reviewing the way in which it conducts its
mortgage origination business, in order to ensure that it remains up-to-date
and cost effective in a competitive market.

     Furthermore, notwithstanding any of the changes described in this section,
the seller will continue to retain exclusive control over the underwriting
policies and lending criteria to be applied to the origination of each loan.


LENDING CRITERIA
     Each loan in the current portfolio was originated according to the
seller's lending criteria applicable at the time the loan was offered, which
included some or all of the criteria set out in this section. New loans may
only be included in the portfolio if they are originated in accordance with the
lending criteria applicable at the time the loan is offered and if the
conditions contained in "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY"
have been satisfied. However, the seller retains the right to revise its
lending criteria from time to time and so the criteria applicable to new loans
may not be the same as those currently used. Some of the factors currently used
in making a lending decision are as follows:


(1)  Type of property
     Properties may be either freehold or leasehold or the Scottish
equivalents. In the case of leasehold properties, the unexpired portion of the
lease must in most cases not expire earlier than 30 years after the term of the
loan.

                                       97




     All properties have been valued by a valuer approved by the seller or,
where appropriate, according to a methodology which would meet the standards of
a reasonable, prudent mortgage lender (as referred to under "THE SERVICING
AGREEMENT - UNDERTAKINGS BY THE SERVICER"). Such methodology may involve a form
of valuation which is less comprehensive than the traditional full valuation
and may involve an external viewing only by the valuer or a desktop valuation.
All valuations are carried out in a manner which has been approved by the Chief
Surveyor of the seller.


(2)  Term of loan
     There is a minimum term of 5 years on the loans and the maximum term is
normally 35 years. For interest-only loans where the borrower is using a
pension plan as the relevant repayment mechanism to repay the loan at maturity,
the maximum term is extended to 57 years to reflect the long-term nature of
pension plans. For these "pension-linked loans", if the property is a leasehold
and the lease has 55 or fewer years unexpired as at the date of completion of
the mortgage, the maximum term is 25 years. Otherwise, the maximum term of a
loan secured on a leasehold property may not exceed the unexpired residue of
the term of the relevant lease.


(3)  Age of applicant
     All borrowers must be aged 18 or over. There is no maximum age limit
unless the loan is a pension-linked loan, in which case the loan must mature no
later than the time when the borrower reaches 75 years of age.


(4)  Loan-to-value (or "LTV") ratio
     The maximum original LTV ratio of loans in the current portfolio is 95 per
cent., excluding any capitalised (as defined in the glossary) high loan-to-
value fee and/or booking fee and/or valuation fee (these fees are also defined
in the glossary).

     Value is determined, in the case of a remortgage, on the basis of the
valuer's valuation only and, in the case of a property which is being
purchased, on the lower of the valuer's valuation and the purchase price and,
in the case of a further advance, on the basis of the valuer's valuation or,
where appropriate, according to a methodology which would meet the standards of
a reasonable, prudent mortgage lender and which has been approved by the Chief
Surveyor of the seller (or his successors or predecessors).


(5)  Status of applicant(s)
     The maximum amount of the aggregate loan(s) under a mortgage account is
determined by a number of factors, including the applicant's income. In
determining income, the seller includes basic salary as primary income and also
the following which it considers to be regular: allowances, mortgage subsidies,
pensions and annuities (for self-employed applicants income is derived from the
net profit of the business). If theses payments are not considered regular,
they are treated as secondary income.

     In the case of loans of equal to or less than {pound-sterling}500,000 with
an LTV ratio of equal to and less than 85 per cent., high credit score loans
between {pound-sterling}500,001 and {pound-sterling}1,000,000 with an LTV ratio
of equal to or less than 85 per cent., medium credit score loans between
{pound-sterling}500,001 and {pound-sterling}1,000,000 with an LTV ration of
equal to or less than 75 per cent., borrowers (whether employed or self-
employed) may certify as to their own income.

     Income must be evidenced or be able to be proved on every application that
Abbey receives. Abbey will continue to allow Intermediary and Telephone
Distribution Additional Loan mortgage applications that meet certain criteria
to be Fast Tracked, i.e. submitted without proof of income, in order to
simplify the paperwork requirements and speed up the mortgage process. However,
this agreement is on the basis that the income declared is accurate and that
evidence has been captured.

     The highest risk cases (those that historically did not score as `Low
Risk') will not be eligible for Fast Track.

     Where cases are not eligible to be Fast Tracked, self-employed applicants
must provide one of the following to certify as to their own income: an
accountant's letter; minimum 2 years' signed accounts; or minimum 2 years'
self-assessment returns and tax calculation forms. Employed borrowers must
submit documentation (such as pay slips or bank statements) to certify as to
their own income.

     As at the date of this prospectus, the amount available to a borrower is
initially calculated as follows:

                                       98






                                                                 MEDIUM CREDIT
GROSS INCOME {pound-sterling}000'S       HIGH CREDIT SCORE               SCORE   LOW CREDIT SCORE
- ---------------------------------        -----------------   -----------------   ----------------
                                            SINGLE   JOINT     SINGLE    JOINT    SINGLE    JOINT
                                         ---------   -----   --------    -----   -------  -------
                                                                            
<=20.............................              3.8     3.8        3.6      3.1       3.5      2.8
>20, <=25........................              4.0     4.0        3.8      3.3       3.6      2.8
>25, <=35........................              4.3     4.3        4.0      3.5       3.7      3.0
>35, <=60........................              4.6     4.6        4.3      3.8       3.8      3.6
>60..............................              5.0     5.0        4.7      4.2       4.0      3.6



     The seller may exercise discretion within its lending criteria in applying
those factors which are used to determine the maximum amount of the loan(s).
Accordingly, these parameters may vary for some loans.

     All loans are subject to affordability, based on the income and outgoings
     of applicants.


(6)  Credit history

     (a) Credit search
         With the exception, in some circumstances, of then existing Abbey
         mortgage loan borrowers, a credit search is carried out in respect of
         all applicants. Applications may be declined where an adverse credit
         history (for example, county court judgment (or the Scottish
         equivalent), default or bankruptcy notice) is revealed.


     (b) Existing lender's reference
         The seller may also seek a reference from any existing and/or previous
         lender. Any reference must satisfy the seller that the account has
         been properly conducted and that no history of material arrears
         exists.


     (c) First time buyers/applicants in rented accommodation
         Where applicants currently reside in rented accommodation, a
         landlord's reference may be sought by the seller. In addition, if
         considered appropriate, a further reference may be taken in connection
         with any other property rented by the applicant(s) within the three
         preceding years.


     (d) Bank reference
         A bank reference may be sought or the applicant may be required to
         provide bank statements in support of his or her application.


(7)  Scorecard and policy rules
     With the exception of some additional loans made to existing borrowers,
the seller uses some of the criteria described here and various other criteria
to produce an overall score for the application which reflects a statistical
analysis of the risk of advancing the loan. The score is used in conjunction
with a number of policy rules to determine the lending decision.


CHANGES TO THE UNDERWRITING POLICIES AND THE LENDING CRITERIA
     The seller's underwriting policies and lending criteria are subject to
change within the seller's sole discretion. New loans and further advances that
are originated under lending criteria that are different from the criteria set
out here may be assigned to the mortgages trustee. The score is used in
conjunction with a number of policy rules to determine the lending decision.

     Neither the issuing entity nor the seller will revalue (a) any of the
mortgaged properties in the portfolio or (b) any new loans and their related
security which are to be sold to the mortgages trustee from time to time for
the purposes of any issue.

                                       99




INSURANCE POLICIES

INSURANCE ON THE PROPERTY
     A borrower is required to provide for insurance on the mortgaged property
for an amount equal to the estimated rebuilding cost of the property. The
borrower may either purchase the insurance through the seller or the borrower
or landlord (for a leasehold property) may arrange for the insurance
independently. Where borrower-or landlord-arranged insurance fails without the
knowledge of the seller, a properties in possession policy issued in favour of
the seller by Baker Street Risk and Insurance (Guernsey) Limited, a wholly
owned insurance subsidiary of the seller, provides cover for the seller (but
not the borrower) for any losses or costs which the insured is unable to
recover, and the seller can claim under the properties in possession policy
once the relevant property has been repossessed by the seller.


ABBEY POLICIES
     If a borrower asks the seller to arrange insurance on their behalf, a
policy will be issued by an insurance underwriter in favour of that borrower.
The policy will provide the borrower with rebuilding insurance up to an amount
equal to the actual rebuilding cost subject to the valuation. Standard policy
conditions apply, which are renegotiated periodically by the seller with the
insurance underwriter(s) selected from time to time by the seller to provide
the insurance. Generally the seller is named as an insured in a schedule to the
policy, but successors in title and assigns, including the mortgages trustee,
are not covered. However, the insurer has confirmed or will confirm to the
seller, the mortgages trustee, Funding and the security trustee that,
notwithstanding the fact that the seller has agreed to assign the seller's
interest in a number of properties which are covered by Abbey policies to the
mortgages trustee, the insurer will continue to process and pay claims in
respect of those properties in the same way and in the same amount as it would
have done had the mortgage sale agreement not been entered into. Amounts paid
under the insurance policy are generally utilised to fund the reinstatement of
the property or are otherwise paid to the seller to reduce the amount of the
loan(s).

     In the mortgage sale agreement, the seller has agreed to transfer the
proceeds of all relevant claims made under the Abbey policies (but not the
right to make and enforce claims) to the mortgages trustee. The seller has also
agreed to make and enforce claims and to hold the proceeds of claims on trust
for the mortgages trustee or as the mortgages trustee may direct. In the
servicing agreement, the seller, acting in its capacity as servicer, has also
agreed to deal with claims under the Abbey policies in accordance with its
normal procedures. If the seller, acting in its capacity as servicer, receives
any claim proceeds relating to a loan which has been assigned to the mortgages
trustee, these will be required to be paid into the mortgages trustee's, rather
than the seller's, accounts.


SELLER-INTRODUCED INSURANCE
     If the Abbey insurer is unwilling to provide insurance to a borrower, the
seller has ad hoc arrangements with other insurers who may provide the borrower
with insurance. If it transpires that the property thought to be covered by
seller-introduced insurance is not so covered, and the property is damaged
while uninsured, the seller is entitled (once the property has gone into
possession) to make a claim under the properties in possession policy
(described later in this section).


BORROWER OR LANDLORD-ARRANGED INSURANCE
     If a borrower elects not to take up an Abbey policy, or if a borrower who
originally had an Abbey policy confirms that the borrower no longer requires
that insurance, that borrower is either sent an "alternative insurance
requirements - new business" form or an "alternative insurance requirements"
form, whichever is appropriate. This varies the insurance provisions of the
mortgage conditions, the most significant variation being the fact that they do
not stipulate a level of insurance cover. Once an alternative insurance
requirements form has been dispatched, it is assumed that the borrower is
making arrangements in accordance with those requirements.


THE PROPERTIES IN POSSESSION POLICIES
     If it transpires that a borrower has not complied with the borrower- or
landlord-arranged insurance requirements set out in the alternative insurance
requirements and if the property is damaged while uninsured, the seller is
entitled (once the property is in possession) to make a claim under the
properties in possession policy. The properties in possession policy is an
insurance policy provided to the seller by Baker Street Risk and Insurance
(Guernsey) Limited that insures the seller against loss relating to properties
after those properties have been repossessed by the seller. It is not possible
for the properties in possession

                                       100




policy from Baker Street Risk and Insurance (Guernsey) Limited to provide
cover for any company outside the Abbey group, including for the mortgages
trustee. However, the insurer has confirmed to the seller, the mortgages
trustee, Funding and the security trustee that, notwithstanding the fact that
the seller has agreed to assign the seller's interest in a number of properties
which are covered by the properties in possession policy to the mortgages
trustee, the insurer will continue to process and pay claims in respect of those
properties in the same way and in the same amount as it would have done had the
mortgage sale agreement not been entered into. The servicer will make claims in
accordance with the seller's policy and pay proceeds relating to the loans into
the mortgages trustee's accounts.

     In the case of leasehold properties where the lease requires the landlord
to insure the property, provision is made to deal with the insurance in the
mortgage conditions or the "General Instructions to Solicitors" or the "CML's
Lenders' Handbook for England & Wales" or other comparable or successor
instructions or guidelines. Again, if it transpires that the property is not
insured and is damaged, the seller can claim under the properties in possession
policy once the property has been repossessed by the seller.

     If a borrower who originally had Abbey-arranged insurance fails to pay a
premium, but does not notify the seller that it wishes to make alternative
arrangements, it is assumed that the borrower requires Abbey-arranged insurance
to continue and no alternative insurance requirements form is sent to that
borrower. The unpaid premium is added to the balance of the relevant loan.

     As with its interest in the Abbey policies, the seller has agreed to
assign the proceeds of any claims under any borrower or landlord-arranged
insurance to the mortgages trustee and, to the extent that any proceeds are
received by the servicer, it has agreed to pay these into the mortgages
trustee's accounts.

     In the mortgage sale agreement the seller has agreed to make and enforce
claims under the relevant policies and to hold the proceeds of claims on trust
for the mortgages trustee or as the mortgages trustee may direct.


MIG POLICIES
     A MIG policy is an agreement between a lender and an insurance company to
underwrite the amount of each relevant mortgage account which exceeds a certain
LTV ratio. Until and including 31 December 2001, Abbey required MIG policies
for all mortgaged properties with an LTV ratio of more than 75 per cent. (with
the exception of some flexible loans). These MIG policies were underwritten by
Carfax Insurance Limited, or Carfax, a wholly owned subsidiary of the seller.

     However, on 14 October 2005, Abbey exercised its right to cancel all
relevant MIG policies and, as at the date of this prospectus, none of the
mortgage loans in the available portfolio is covered by a MIG policy. The
seller may choose at some point in the future to reintroduce MIG cover
(underwritten by Carfax or otherwise) for some or all of its mortgage loans but
has no obligation to do so.

     If MIG cover were reintroduced, the seller would retain the right to
cancel the MIG policies at any time. If the seller exercised its right to
cancel any such reintroduced MIG policies, the trust property would not then
have the benefit of such MIG policies.


SCOTTISH LOANS
     A proportion of the loans in the current portfolio is secured over
properties in Scotland. Under Scots law, the only means of creating a fixed
charge or security over heritable or long leasehold property is the statutorily
prescribed standard security. In relation to Scottish loans, references in this
prospectus to a MORTGAGE are to be read as references to such a standard
security and references to a MORTGAGEE are to be read as references to the
security holder (termed in Scots law the HERITABLE CREDITOR).

     In practice, the seller has advanced and intends to advance loans on a
similar basis both in England and Wales and in Scotland. While there are
certain differences in law and procedure in connection with the enforcement and
realisation of Scottish mortgages the seller does not consider that these
differences make Scottish mortgages significantly different or less effective
than those secured over properties in England and Wales. For more information
on the Scottish loans, see "MATERIAL LEGAL ASPECTS OF THE LOANS - SCOTTISH
LOANS".

                                       101




                                 THE SERVICER

     THE SERVICER Under the servicing agreement, Abbey has been appointed as
the initial servicer of the loans. The day-to-day servicing of the loans is
performed by the servicer through the servicer's retail branches, telephone and
electronic banking centres and operations centres which are subject to the
arrangements described in "THE SERVICING AGREEMENT - ACTUAL DELEGATION BY THE
SERVICER". The servicer's registered office is Abbey National House, 2 Triton
Square, Regent's Place, London NW1 3AN.


     This section describes the servicer's procedures in relation to mortgage
loans generally. A description of the servicer's obligations under the
servicing agreement follows in the next section.

     Abbey is continually reviewing the way in which it conducts its mortgage
loan servicing business in order to ensure that it remains up-to-date and cost
effective in a competitive market, and the servicer may therefore change any of
its servicing processes and arrangements from time to time. However, Abbey will
retain exclusive control over the underwriting policies and lending criteria
and will agree the servicing standards to be applied in the course of servicing
mortgage loans. It will also seek to ensure that any changes to its servicing
arrangements are made with the minimum level of business interruption.


SERVICING OF LOANS
     Servicing procedures include responding to customer enquiries, monitoring
compliance with and servicing the loan features and facilities applicable to
the loans and management of loans in arrears. See "THE SERVICING AGREEMENT".

     Pursuant to the terms and conditions of the loans, borrowers must pay the
monthly amount required under the terms and conditions of the loans on or
before each monthly instalment due date. Interest accrues in accordance with
the terms and conditions of each loan and is collected from borrowers monthly.

     In the case of variable rate loans, the servicer sets the mortgages
trustee SVR and any variable margin applicable to any tracker loan on behalf of
the mortgages trustee and the beneficiaries, except in the limited
circumstances as set out in the servicing agreement. In the case of some loans
that are not payable at the mortgages trustee SVR, for example loans at a fixed
rate, the borrower will continue to pay interest at the relevant fixed rate
until the relevant period ends in accordance with the borrower's offer
conditions. After that period ends, and unless the seller issues an offer,
which the borrower accepts, of another option with an incentive, interest will
be payable at the mortgages trustee SVR. In addition, some other types of loans
are payable or may change so as to become payable by reference to other rates
not under the control of the servicer such as LIBOR or rates set by the Bank of
England, which rates may also include a fixed or variable rate margin set by
the servicer.

     The servicer will take all steps necessary under the mortgage terms to
notify borrowers of any change in the interest rates applicable to the loans,
whether due to a change in the mortgages trustee SVR or any variable margin or
as a consequence of any provisions of those terms.

     Payments of interest and, in the case of repayment loans, principal, are
payable in arrear monthly. The servicer is responsible for collecting all
payments made by the relevant borrower either directly to the mortgages trustee
GIC account held in the name of the mortgages trustee or to the relevant
alternative account or cleared through the relevant Abbey account and credited
to the mortgages trustee GIC account, as appropriate. All payments from
borrowers are made by direct debits unless the servicer, as agent of the
mortgages trustee, has specifically agreed to another form of payment with that
borrower. The servicer initially credits the mortgages trustee GIC account and
the alternative accounts with the full amount of the direct debit requests.
However, a few days after the due date for payment the unpaid direct debits
begin to be returned, at which time the servicer is permitted to reclaim from
the mortgages trustee GIC account or the relevant alternative account, as
appropriate, the corresponding amounts previously credited. In these
circumstances the usual arrears procedures described in "- ARREARS AND DEFAULT
PROCEDURES" will be taken.

     All amounts which are credited and paid to an alternative account are
transferred into the mortgages trustee GIC account on a regular basis and in
any event no later than the next business day after they are deposited in the
relevant alternative account. Any amounts which are due to be paid to the
mortgages trustee GIC account but which are credited in error to an account of
the seller will initially be held on trust by

                                       102




the seller for the mortgages trustee. The seller will then transfer those
amounts to the mortgages trustee GIC account as soon as reasonably practicable.

     A borrower of a reward loan may request that a reward cashback is paid in
cash and/or is applied by the seller in partial repayment of the related reward
loan. If a borrower of a reward loan that forms part of the trust property
requests that a reward cashback (or a proportion of it) should be so applied
against the relevant reward loan, the seller will transfer an amount equal to
the relevant reward cashback (or the relevant proportion thereof) to the
mortgages trustee GIC account as soon as reasonably practicable after it falls
due for payment and, pending such transfer, will hold such amount on trust for
the mortgages trustee. Any such reward cashback shall be applied first against
any overdue amounts on the relevant mortgage account and then against the
principal amount of the relevant reward loan.


ARREARS AND DEFAULT PROCEDURES
     The servicer regularly gives to the mortgages trustee and the
beneficiaries written details of loans that are in arrears. A loan is
identified as being IN ARREARS when the aggregate of all amounts overdue is at
least equal to the monthly payment then due. In general, the servicer attempts
to collect all payments due under or in connection with the loans, having
regard to the circumstances of the borrower in each case.

     The arrears are reported between 1 and 14 days after the amount has been
identified unless the arrears have been reduced in the meantime to an amount
less than the monthly payment then due. After the arrears are first reported
the borrower is contacted and asked for payment of the arrears. The servicer
then continues to contact the borrower asking for payment of the arrears.

     Where considered appropriate, the servicer may enter into arrangements
with the borrower regarding the arrears, including:

     *   arrangements to make each monthly payment as it falls due plus an
         additional amount to pay the arrears over a period of time;

     *   arrangements to pay only a portion of each monthly payment as it falls
         due; and

     *   a deferment for a period of time of all payments, including interest
         and principal or parts of any of them.

     Any arrangements may be varied from time to time at the discretion of the
servicer, the primary aim being to rehabilitate the borrower and recover the
situation.

     Legal proceedings do not usually commence until the arrears become
equivalent to at least three times the monthly payment then due. However, in
many cases legal proceedings may commence later than this. Once legal
proceedings have commenced, the servicer may send further letters to the
borrower encouraging the borrower to enter into discussions to pay the arrears.
The servicer may still enter into an arrangement with a borrower at any time
prior to a court hearing, or it may apply to the court to adjourn a court
hearing. If a court order is made for payment and the borrower subsequently
defaults in making the payment, then the servicer may take action as it
considers appropriate, including entering into an arrangement with the
borrower. If the servicer applies to the court for an order for repossession,
the court has discretion as to whether it will grant the order.

     The servicer has discretion to deviate from these procedures. In
particular, the servicer may deviate from these procedures where a borrower
suffers from a mental or physical infirmity, is deceased or where the borrower
is otherwise prevented from making payment due to causes beyond the borrower's
control. This is the case for both sole and joint borrowers.

     After repossession, the servicer may take action as it considers
appropriate, including to:

     *   secure, maintain or protect the property and put it into a suitable
         condition for sale;

     *   create (other than in Scotland) any estate or interest on the
         property, including a leasehold;

     *   dispose of the property (in whole or in parts) or of any interest in
         the property, by auction, private sale or otherwise, for a price it
         considers appropriate; and

     *   let the property for any period of time.

     The servicer has discretion as to the timing of any of these actions,
including whether to postpone the action for any period of time. The servicer
may also carry out works on the property as it considers appropriate, including
the demolition of the whole or any part of it.


                                       103




     It should also be noted that the servicer's ability to exercise its power
of sale in respect of the property is dependent upon mandatory legal
restrictions as to notice requirements. In addition, there may be factors
outside the control of the servicer, such as whether the borrower contests the
sale and the market conditions at the time of sale, that may affect the length
of time between the decision of the servicer to exercise its power of sale and
final completion of the sale.


     The net proceeds of sale of the property are applied against the sums owed
by the borrower to the extent necessary to discharge the mortgage including any
accumulated fees and interest. Any amounts owed by the borrower not covered by
the net proceeds of sale will be written off at that date and the account
closed. However, the borrower is still liable for any deficit left over after
the property is sold. The servicer attempts to recover as much of this deficit
as possible from the borrower.


     These arrears and security enforcement procedures may change over time as
a result of a change in the servicer's business practices or legislative and
regulatory changes.


ARREARS EXPERIENCE

     The prospectus supplement relating to an issue will contain tables
summarising the then up-to-date information on the levels of arrears and
repossession experience in respect of the loans comprising the mortgages trust.


                                       104




                            THE SERVICING AGREEMENT

     The following section contains a summary of the material terms of the
servicing agreement. The summary does not purport to be complete and is subject
to the provisions of the servicing agreement.


INTRODUCTION
     On 26 July 2000, Abbey was appointed by the mortgages trustee, Funding and
the seller under the servicing agreement to be their agent to service the loans
and their related security and the security trustee consented to the
appointment. Abbey has undertaken that in its role as servicer it will comply
with any proper directions and instructions that the mortgages trustee,
Funding, the seller or the security trustee may from time to time give to Abbey
in accordance with the provisions of the servicing agreement. The servicer is
required to administer the loans in the following manner:

     *   in accordance with the servicing agreement; and

     *   as if the loans and mortgages had not been assigned to the mortgages
         trustee but remained with the seller, and in accordance with the
         seller's procedures and administration and enforcement policies as
         they apply to those loans from time to time.

     The servicer's actions in servicing the loans in accordance with its
procedures are binding on the mortgages trustee. The servicer may, in some
circumstances, delegate or sub-contract some or all of its responsibilities and
obligations under the servicing agreement. However, the servicer remains liable
at all times for servicing the loans and for the acts or omissions of any
delegate or sub-contractor. The servicer has delegated some of its
responsibilities and obligations under the servicing agreement as described in
"- ACTUAL DELEGATION BY THE SERVICER".


POWERS
     Subject to the guidelines for servicing set forth in the preceding
section, the servicer has the power, among other things:

     *   to exercise the rights, powers and discretions of the mortgages
         trustee, the seller and Funding in relation to the loans and their
         related security and to perform their duties in relation to the loans
         and their related security; and

     *   to do or cause to be done any and all other things which it reasonably
         considers necessary or convenient or incidental to the administration
         of the loans and their related security or the exercise of such
         rights, powers and discretions.


UNDERTAKINGS BY THE SERVICER
     The servicer has undertaken, among other things, the following:

     (a) To maintain approvals, authorisations, consents, and licences required
         for itself in order to properly service the loans and their related
         security and to perform or comply with its obligations under the
         servicing agreement.

     (b) To determine and set the mortgages trustee SVR and any variable margin
         applicable to any tracker loan in relation to the loans (including the
         relevant tracker loans) comprising the trust property except in the
         limited circumstances described in this paragraph (b) when the
         mortgages trustee will be entitled to do so. It will not at any time,
         without the prior consent of the mortgages trustee, Funding and the
         security trustee, set or maintain:

         (i)  the mortgages trustee SVR at a rate which is higher than
              (although it may be lower than) the then prevailing Abbey SVR
              which applies to loans beneficially owned by the seller outside
              the mortgages trust;

         (ii) a margin in respect of any tracker loan which, where the offer
              conditions for that loan provide that the margin shall be the
              same as the margin applicable to all other loans having the same
              offer conditions in relation to interest rate setting, is higher
              than the margin then applying to those loans beneficially owned
              by the seller outside the mortgages trust; and

         (iii)a margin in respect of any other tracker loan which is higher
              than the margin which would then be set in accordance with the
              seller's policy from time to time in relation to that loan.


                                       105




         In particular, the servicer will determine on each interest payment
         date, having regard to:

         (i)  the income which Funding would expect to receive during the next
              succeeding interest period;

         (ii) the mortgages trustee SVR, any variable margins applicable in
              relation to any tracker loans and the variable mortgage rates in
              respect of the loans which the servicer proposes to set under the
              servicing agreement; and

         (iii)the other resources available to Funding including the Funding
              swap agreement and the reserve funds,

         whether Funding would receive an amount of income during that loan
         interest period which is less than the amount which is the aggregate
         of (A) the amount of interest which will be payable in respect of all
         AAA term advances on the interest payment date falling at the end of
         that loan interest period and (B) the other senior expenses of Funding
         ranking in priority to interest due on all those AAA term advances. If
         the servicer determines that there will be a shortfall in the
         foregoing amounts, it will give written notice to the mortgages
         trustee, Funding and the security trustee, within one London business
         day, of the amount of the shortfall and the SVR and any variable
         margins applicable in relation to any tracker loans which would, in
         the servicer's opinion, need to be set in order for no shortfall to
         arise, having regard to the date(s) on which the change to the SVR and
         any variable margins would take effect and at all times acting in
         accordance with the standards of a reasonable, prudent mortgage lender
         as regards the competing interests of borrowers with SVR loans and
         borrowers with tracker loans. If the mortgages trustee, Funding and
         the security trustee notify the servicer that, having regard to the
         obligations of Funding, the SVR and/or any variable margins should be
         increased, the servicer will take all steps which are necessary to
         increase the SVR and/or any variable margins including publishing any
         notice which is required in accordance with the mortgage terms.

         The mortgages trustee and/or Funding and the security trustee may
         terminate the authority of the servicer to determine and set the
         mortgages trustee SVR and any variable margins on the occurrence of a
         SERVICER TERMINATION EVENT as defined under "- REMOVAL OR RESIGNATION
         OF THE SERVICER", in which case the mortgages trustee will set the
         mortgages trustee SVR and any variable margins itself in accordance
         with this paragraph (b) and Abbey will have the right to make
         representations to the mortgages trustee with respect to changes to
         the variable margin.

     (c) To the extent so required by the relevant mortgage terms and
         applicable law, to notify borrowers of any change in interest rates,
         whether due to a change in the mortgages trustee SVR, the margin
         applicable to any tracker loan or as a consequence of any provisions
         of the mortgage conditions or the offer conditions. It will also
         notify the mortgages trustee, the security trustee and the
         beneficiaries of any change in the mortgages trustee SVR.

     (d) To execute all documents on behalf of the mortgages trustee, the
         seller and Funding which are necessary or desirable for the efficient
         provision of services under the servicing agreement.

     (e) To keep records and accounts on behalf of the mortgages trustee in
         relation to the loans.

     (f) To keep the customer files and (if applicable) title deeds in safe
         custody and maintain records necessary to enforce each mortgage. It
         will ensure that (if applicable) each title deed is capable of
         identification and retrieval and that each title deed is
         distinguishable from information held by the servicer for other
         persons. If the servicer's short-term, unsecured, unsubordinated and
         unguaranteed debt is rated less than A-1 by Standard & Poor's, P-1 by
         Moody's and F1 by Fitch, it will use reasonable endeavours to ensure
         the customer files and (if applicable) title deeds are located
         separately from customer files and any title deeds which relate to
         loans held outside the trust property.

     (g) To provide the mortgages trustee, Funding and the security trustee
         with access to records relating to the administration of the loans and
         mortgages and (if applicable) the title deeds.

     (h) To make available to beneficial owners of the issuing entity notes,
         who have provided the beneficial ownership certification as described
         in the servicing agreement, on a monthly basis a report containing
         information about the loans in the mortgages trust.

     (i) To assist the cash manager in the preparation of a quarterly report
         substantially in the form set out in the cash management agreement on,
         among other things, arrears.

     (j) To take all reasonable steps, in accordance with the usual procedures
         undertaken by a reasonable, prudent mortgage lender, to recover all
         sums due to the mortgages trustee, including instituting proceedings
         and enforcing any relevant loan or mortgage.


                                       106



     (k) To enforce any loan which is in default in accordance with its
         enforcement procedures or, to the extent that the enforcement
         procedures are not applicable having regard to the nature of the
         default in question, with the usual procedures undertaken by a
         reasonable, prudent mortgage lender on behalf of the mortgages
         trustee.

     (l) Not knowingly to fail to comply with any legal requirements in the
         performance of its obligations under the servicing agreement.

     (m) To ensure that at all times the loans (including the flexible loans)
         comply with the terms of the CCA (to the extent that such loans are
         regulated by that Act or treated as such).

     The requirement for any action to be taken according to the standards of a
REASONABLE, PRUDENT MORTGAGE LENDER is as defined in the glossary and shall be
satisfied by the servicer taking the relevant action in accordance with the
seller's policy from time to time.

COMPENSATION OF THE SERVICER
     The servicer receives a fee for servicing the loans. The mortgages trustee
pays to the servicer a servicing fee of 0.12 per cent. per annum on the
aggregate outstanding amount of the Funding share of the trust property as of
the preceding interest payment date. The fee is payable in arrear on each
distribution date only to the extent that the mortgages trustee has sufficient
funds to pay it. Any unpaid balance will be carried forward until the next
distribution date and, if not paid earlier, will be payable on the final
repayment date of the previous intercompany loans, the current intercompany
loan and all new intercompany loans or on their earlier repayment in full by
Funding.

REMOVAL OR RESIGNATION OF THE SERVICER
     The mortgages trustee and/or Funding and the security trustee may, upon
written notice to the servicer, terminate the servicer's rights and obligations
immediately if any of the following events (each a SERVICER TERMINATION EVENT)
occurs:

     *   the servicer defaults in the payment of any amount due and fails to
         remedy that default for a period of three London business days after
         becoming aware of the default;

     *   the servicer fails to comply with any of its other material
         obligations under the servicing agreement which in the opinion of the
         security trustee is materially prejudicial to noteholders of the
         previous issuing entities, the issuing entity or any new issuing
         entities, respectively and does not remedy that failure within 20 days
         after becoming aware of the failure;

     *   an insolvency event (as defined in the glossary) occurs in relation to
         the servicer; or

     *   neither the servicer nor a wholly owned subsidiary of the servicer is
         servicing the loans pursuant to the servicing agreement.

     Subject to the fulfilment of a number of conditions, the servicer may
voluntarily resign by giving not less than 12 months' notice to the mortgages
trustee and the beneficiaries, provided that a substitute servicer has been
appointed. The substitute servicer is required to have a management team which
has experience of administering mortgages in the United Kingdom and to enter
into a servicing agreement with the mortgages trustee, Funding and the security
trustee substantially on the same terms as the relevant provisions of the
servicing agreement. It is a further condition precedent to the resignation of
the servicer that the current ratings of the issuing entity notes are not
adversely affected as a result of the resignation, unless the relevant classes
of noteholders otherwise agree by an extraordinary resolution.

     If the appointment of the servicer is terminated, the servicer must
deliver the borrower files relating to the loans and (if applicable) title
deeds to, or at the direction of, the mortgages trustee. The servicing
agreement will terminate when Funding no longer has an interest in the trust
property.

     No provision has been made in the servicing agreement or otherwise for any
costs and expenses associated with the transfer of servicing to a substitute
servicer, and such costs and expenses will be borne by the seller and Funding
as beneficiaries of the mortgages trust. The servicing fee payable to a
substitute servicer will be agreed with that substitute servicer prior to its
appointment.

RIGHT OF DELEGATION BY THE SERVICER
     The servicer may subcontract or delegate the performance of its duties
under the servicing agreement, provided that it meets particular conditions,
including that:

     *   Funding and the security trustee consent to the proposed sub-
         contracting or delegation; and

                                       107




     *   Funding and the security trustee have no liability for any costs,
         charges or expenses in relation to the proposed sub-contracting or
         delegation.

     The consent of Funding and the security trustee referred to here will not
be required in respect of any delegation to a wholly owned subsidiary of Abbey
from time to time or to persons such as receivers, lawyers or other relevant
professionals.

     If the servicer sub-contracts or delegates the performance of its duties,
it will nevertheless remain responsible for the performance of those duties to
Funding, the mortgages trustee and the security trustee and, in particular,
will remain liable at all times for servicing the loans and for the acts or
omissions of any delegate or subcontractor.


ACTUAL DELEGATION BY THE SERVICER
     On 2 May 2001 a joint venture arrangement involving two companies, Abbey
National Credit and Payment Services Limited (ANCAPS) and EDS Credit Services
Limited (ECSL), was set up as part of a structure whereby mortgage
administration and processing services were provided to the servicer through
the joint venture arrangement where these services had previously been
undertaken by the servicer itself. The consent of the mortgages trustee and
Funding was obtained to the delegation to the joint venture of such services.

     Following Abbey's acquisition by Banco Santander in November 2004, the
joint venture arrangement with ECSL required realignment to take into account
Banco Santander's strategy, leading to a renegotiation of the arrangement with
ECSL. On 3 August 2005, the joint venture structure was dismantled and ANCAPS
became a wholly owned subsidiary of the servicer. The original arrangement was
formally terminated and the servicer entered into a business processing
outsourcing agreement (BPOA) whereby the arrangement was redefined along the
model of a more traditional outsourcing arrangement. Under the BPOA, ECSL had
management responsibility for ANCAPS in the provision of mortgage
administration and processing services to the servicer.

     The consent of the security trustee was obtained to the entering into of
the restructured arrangement and Electronic Data Systems Corporation has given
Abbey an unconditional and irrevocable guarantee of ECSL's performance of its
obligations under the BPOA.


     Neither the original joint venture arrangement nor the restructured
arrangement affected the underwriting procedure described in "THE LOANS -
UNDERWRITING", nor did the delegated services include managing of arrears or
enforcement and handling of relevant insurance claims, both of which remain
with the servicer.

     In December 2006 the servicer reached an agreement with ECSL whereby the
management responsibility for ANCAPS was transferred back to the servicer, with
ECSL just continuing to provide IT support services under the BPOA. The BPOA
was amended and restated on 1 March 2007 to reflect such change in ECSL's
responsibilities. It is expected that such amended and restated BPOA will be
entered into during March 2007.


     As ANCAPS is a wholly owned subsidiary of Abbey, there is no
sub-delegation, and full operational and management responsibility for ANCAPS is
with Abbey.

     The servicer will at all times remain primarily liable for the performance
of the servicing obligations under the servicing agreement and it is not
expected that any delegation of administration and processing services to
ANCAPS will materially and adversely impact on the provision of the loan
administration services under the servicing agreement.


SERVICER COMPLIANCE
     The servicer will be required pursuant to the servicing agreement to
deliver to Funding and the mortgages trustee, on or before 31 March of each
year, an officer's certificate stating that:

     *   a review of the activities of the servicer and of its performance
         under the servicing agreement during the preceding year has been made
         under the supervision of that officer, and

     *   to the best of that officer's knowledge, based on the review, the
         servicer has fulfilled all its obligations under the servicing
         agreement, or, if there has been a failure in the fulfilment of any
         obligation, specifying such failure known to that officer and the
         nature and status thereof.

     Any other servicer that satisfies the criteria in item 1108(a)(2) of
Regulation AB will be similarly required to deliver such an officer's
certificate.

     The officer's certificate will be accompanied by a report on an assessment
of compliance with the minimum servicing criteria established in item 1122(d)
of Regulation AB, which include specific criteria relating to general servicing
considerations, cash collection and administration, investor remittances and
reporting and mortgage administration. The report will indicate that the
servicing criteria were used to test compliance and will set out any material
instances of non-compliance.

     The servicer will also deliver with its report on assessment of compliance
an attestation report from a firm of independent public accountants, prepared
in accordance with the attestation engagement standards of the Public Company
Accounting Oversight Board, on the assessment of compliance with the servicing
criteria. This attestation report will contain the accounting firm's opinion as
to whether the related servicing


                                       108




criteria assessment was fairly stated in all material respects or a statement
that the firm cannot express such an opinion.

     These annual reports of assessment of compliance, attestation reports and
statements of compliance will be filed with Funding's annual reports on Form
10-K.


LIABILITY OF THE SERVICER
     The servicer will indemnify the mortgages trustee and the beneficiaries
against all losses, liabilities, claims, expenses or damages incurred as a
result of negligence or wilful default by the servicer in carrying out its
functions or as a result of a breach of the terms of the servicing agreement.
If the servicer does breach the terms of the servicing agreement and thereby
causes loss to the beneficiaries, then the seller share of the trust property
will be reduced by an amount equal to the loss.


GOVERNING LAW
     The servicing agreement is governed by English law.


                                       109




              ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY

     The following section contains a summary of the material terms of the
mortgage sale agreement. The summary does not purport to be complete and is
subject to the provisions of the mortgage sale agreement.


INTRODUCTION
     Loans and their related security have been, and will continue to be,
assigned to the mortgages trustee pursuant to the terms of a mortgage sale
agreement which was originally entered into on 26 July 2000 between the seller,
the mortgages trustee, the security trustee and Funding, amended on 29 November
2000 and amended and restated on 23 May 2001, 5 July 2001, 8 November 2001, 7
November 2002, 26 March 2003, 1 April 2004, 8 December 2005, on 8 August 2006
and on 28 November 2006. The mortgage sale agreement has six primary functions:

     *   it provides for the sale of loans;

     *   it sets out the circumstances under which new loans can be added to
         the mortgages trust;

     *   it provides for the equitable, beneficial and (in certain
         circumstances) legal assignment of the loans to the mortgages trustee;

     *   it sets out the representations and warranties given by the seller;

     *   it provides for the repurchase of mortgage accounts and related
         security which have loans (a) which are subject to a product switch or
         (b) in respect of which a further advance is made or (c) which cause
         the seller to be in breach of any of its warranties in respect of the
         loans; and

     *   it provides for drawings in respect of flexible loans contained in the
         trust property.


ASSIGNMENT OF LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE
     Under the mortgage sale agreement, on 26 July 2000 the seller transferred
by way of equitable assignment to the mortgages trustee its interest in a
portfolio of loans, together with all of the related security to those loans.
Further assignments of loans took place on subsequent distribution dates. Full
legal assignment of the loans will be deferred until a later date, as described
under "- LEGAL ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE". On the date
of this prospectus, the consideration paid to the seller will have consisted
of:

     *   the sum of {pound-sterling}2,256,000,000 paid by Funding on 26 July
         2000 pursuant to the terms of the mortgage sale agreement (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 1) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}2,404,516,000 paid by Funding on 29
         November 2000 pursuant to the terms of the mortgages trust deed (from
         the proceeds of the previous intercompany loan made by Holmes
         Financing (No. 2) PLC) and a covenant by Funding to pay, at a later
         date, the deferred consideration;

     *   the sum of {pound-sterling}2,167,000,000 paid by Funding on 23 May
         2001 pursuant to the terms of the mortgage sale agreement (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 3) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}2,667,000,000 paid by Funding on 5 July
         2001 pursuant to the terms of the mortgages trust deed (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 4) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}2,479,000,000 paid by Funding on 8 November
         2001 pursuant to the terms of the mortgage sale agreement (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 5) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}3,999,221,000 paid by Funding on 7 November
         2002 pursuant to the terms of the mortgages trust deed (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 6) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;


                                       110




     *   the sum of {pound-sterling}2,403,500,000 paid by Funding on 26 March
         2003 pursuant to the terms of the mortgages trust deed (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 7) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}3,983,790,310 paid by Funding on 1 April
         2004 pursuant to the terms of the mortgages trust deed (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 8) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}3,796,807,000 paid by Funding on 8 December
         2005 pursuant to the terms of the mortgages trust deed (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 9) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}3,929,390,000 paid by Funding on 8 August
         2006 pursuant to the terms of the mortgages trust deed (from the
         proceeds of the previous intercompany loan made by Holmes Financing
         (No. 10) PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration;

     *   the sum of {pound-sterling}3,460,130,000 paid by Funding on 28
         November 2006 pursuant to the terms of the mortgages trust deed (from
         the proceeds of the previous intercompany loan made by Holmes Master
         Issuer PLC) and a covenant by Funding to pay, at a later date, the
         deferred consideration; and

     *   the promise by the mortgages trustee to hold the trust property on
         trust for the seller (as to the seller share) and Funding (as to the
         Funding share) in accordance with the terms of the mortgages trust
         deed.

     The deferred consideration is paid in accordance with the priority of
payments set out in "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE REVENUE
RECEIPTS" and "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS
PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER
EVENT OR ENFORCEMENT OF THE ISSUING ENTITY SECURITY". Funding and the seller
(as beneficiaries of the mortgages trust) are not entitled to retain any early
repayment fees received by the mortgages trustee, which, upon receipt and
identification by the servicer, the mortgages trustee returns to the seller.

     The mortgage sale agreement provides that the seller may assign new loans
and their related security to the mortgages trustee, which may have the effect
of increasing or maintaining the overall size of the trust property. New loans
and their related security can only be assigned if certain conditions, as
described in this section, are met. The mortgages trustee will hold the new
loans and their related security on trust for the seller and Funding pursuant
to the terms of the mortgages trust deed. Full legal assignment or assignation
(as appropriate) of the loans will be deferred until a later date, as described
under "LEGAL ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE".

     On the date of each relevant sale, the consideration for the assignment of
the new loans and their related security (in all cases at their face value) to
the mortgages trustee will consist of:

     *   a payment by Funding to the seller of the proceeds of any new term
         advance borrowed from the issuing entity pursuant to the master
         intercompany loan agreement (or, as the case may be, the proceeds of
         any new term advance borrowed from any new issuing entity pursuant to
         a new intercompany loan agreement) and deferred consideration; and/or

     *   the promise of the mortgages trustee to hold the trust property
         (including the new loans and their related security) on trust for the
         seller (as to the seller share) and Funding (as to the Funding share)
         in accordance with the terms of the mortgages trust deed.

     The assignment of new loans and their related security to the mortgages
trustee will in all cases be subject to conditions, including the following
conditions (which may be varied or waived by the mortgages trustee where it has
received written confirmation from the rating agencies that such variation or
waiver will not cause the ratings of the outstanding notes to be reduced,
withdrawn or qualified), being satisfied on the relevant date of assignment
(ASSIGNMENT DATE):

     (a) each new loan complies with the loan warranties in the mortgage sale
         agreement at the assignment date of that new loan to the mortgages
         trustee;

     (b) the seller's lending criteria applicable at the time of origination of
         the relevant new loan have been applied to the new loan and to the
         circumstances of the borrower at the time the new loan was made;


                                       111




     (c) the total amount of arrears in respect of all the loans in the
         mortgages trust, as a percentage of the total amount of gross interest
         due to the mortgages trustee during the previous 12 months on all
         loans outstanding during all or part of that period, does not exceed 2
         per cent.; ARREARS for this purpose in respect of a loan on any date
         means the aggregate amount overdue on the loan on that date but only
         where the aggregate amount overdue equals or exceeds an amount equal
         to twice the monthly payments then due on the loan;

     (d) as at the relevant assignment date, 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 less than 4 per cent. of the aggregate
         outstanding principal balance of loans in the mortgages trust;

     (e) no new loan has on the relevant assignment date an aggregate amount in
         arrears which is more than the amount of the monthly payment then due,
         and each new loan was made at least three calendar months prior to the
         relevant assignment date;

     (f) each new loan is secured by a mortgage constituting a valid and
         subsisting first charge by way of legal mortgage or (in Scotland)
         standard security over the relevant property (except in the case of
         some flexible loans in respect of which the mortgage constitutes valid
         and subsisting first and second charges by way of legal mortgage or
         (in Scotland) standard security over the relevant property), subject
         only (in appropriate cases) to registration at the Land Registry or
         the Registers of Scotland;

     (g) no outstanding principal balance on any new loan is, at the relevant
         assignment date, greater than {pound-sterling}750,000;


     (h) for so long as amounts are owed by Funding to Holmes Financing (No. 1)
         PLC under the previous intercompany loan agreement made by Holmes
         Financing (No. 1) PLC, no new loan has a final maturity date beyond
         July 2038;


     (i) each borrower has made at least one full monthly payment in respect of
         the relevant new loan;

     (j) no event of default under the transaction documents shall have
         occurred which is continuing as at the relevant assignment date;

     (k) as at the most recent interest payment date, the principal deficiency
         ledger does not have a debit balance at the relevant assignment date
         (for a description of the principal deficiency ledger, see "CREDIT
         STRUCTURE - PRINCIPAL DEFICIENCY LEDGER");

     (l) the mortgages trustee is not aware that the purchase of the portfolio
         of new loans on the assignment date would adversely affect the then
         current ratings by Moody's, Standard & Poor's or Fitch of the current
         notes or any of them;

     (m) unless otherwise agreed by Moody's, Standard and Poor's or Fitch, as
         the case may be, the short-term, unsecured, unguaranteed and
         unsubordinated debt obligations of the seller are rated at least P-1
         by Moody's, A-1 by Standard & Poor's and F1 by Fitch at the time of,
         and immediately following, the assignment of new loans to the
         mortgages trustee;

     (n) except where Funding is paying amounts to the seller with respect to
         any new loans to be assigned to the mortgages trustee, at least 85 per
         cent. of the number of loans and their related security that are in
         the portfolio at the expiry of any one interest period must have been
         in the portfolio at the beginning of that interest period;

     (o) the assignment of new loans on the relevant assignment date does not
         result in the product of the weighted average repossession frequency
         (WAFF) and the weighted average loss severity (WALS) for the loans
         constituting the mortgages trust after such purchase calculated on
         such assignment date in the same way as for the loans constituting the
         mortgages trust as at the initial closing date (or as agreed by the
         servicer and the rating agencies from time to time) exceeding the
         product of the WAFF and WALS for the loans constituting the mortgages
         trust calculated on the most recent previous closing date, plus 0.25
         per cent.;

     (p) the yield on the loans in the mortgages trust together with the new
         loans to be assigned to the mortgages trustee on the relevant
         assignment date is not less than LIBOR for three-month sterling
         deposits plus 0.50 per cent., taking into account the average yield on
         the loans which are variable rate loans, tracker loans and fixed rate
         loans and the margins on the Funding swap and amounts standing to the
         credit of the second reserve fund (calculated as a percentage of the
         outstanding balance of the portfolio in the mortgages trust), in each
         case as at the relevant assignment date;


                                       112



     (q) the assignment of new loans does not result in the Moody's portfolio
         variation test value of the loans in the mortgages portfolio after
         such assignment, (calculated by applying the Moody's portfolio
         variation test to such loans on such assignment date), exceeding the
         most recently determined Moody's portfolio variation test value as
         calculated in relation to the mortgage loans in the mortgage portfolio
         as at the most recent date on which Moody's performed a full pool
         analysis on the mortgages portfolio (not to be less frequent than
         annually) plus 0.3 per cent.;

     (r) the assignment of new loans on the relevant assignment date does not
         result in the loans (other than fixed-rate loans) with a discount of
         more than 0.8 per cent. to the stabilised rate as at the relevant
         assignment date that have more than two years remaining on their
         incentive period in aggregate accounting for more than 20 per cent. of
         the aggregate outstanding principal balance of loans constituting the
         trust property;


     (s) no assignment of new loans may occur after any interest payment date
         on which the issuing entity, any new issuing entity or any previous
         issuing entity does not exercise its option to redeem the issuing
         entity notes (other than pursuant to NUMBER 5.5 of the issuing entity
         notes (Optional redemption for tax and other reasons) or, as
         applicable and if specified in the relevant prospectus supplement,
         NUMBER 5.6 of the issuing entity notes (Optional redemption for
         implementation of EU Capital Requirements Directive)), that is with
         reference to the issuing entity's ability to redeem the issuing entity
         notes on specified dates, but not to the post enforcement call
         option), any new notes or any previous notes issued by the issuing
         entity, such new issuing entity or such previous issuing entity (as
         the case may be) on the relevant step-up date pursuant to the terms
         and conditions of the US notes, those new notes or those previous
         notes;


     (t) the first reserve fund has not been debited on or prior to the
         relevant assignment date for the purposes of curing a principal
         deficiency in respect of the outstanding BB term advances and/or the
         outstanding BBB term advances and/or outstanding A term advances
         and/or the outstanding AA term advances and where the first reserve
         fund has not been replenished by a corresponding amount by the
         relevant assignment date; and

     (u) if the assignment of loans to the mortgages trustee would include an
         assignment of types of loan products which have not previously been
         assigned to the mortgages trustee, the security trustee has received
         written confirmation from each of the rating agencies that such new
         types of loan products may be assigned to the mortgages trustee and
         that such assignment of new types of loan products would not have an
         adverse effect on the then current ratings by Moody's, Standard &
         Poor's or Fitch of the current notes or any of them.

     In the mortgage sale agreement, the seller has undertaken in respect of
each series to use all reasonable efforts to offer to assign to the mortgages
trustee, and the mortgages trustee has undertaken to use all reasonable efforts
to acquire from the seller and hold in accordance with the terms of the
mortgages trust deed, until the earlier of a specified interest payment date (or
a later date as may be notified by Funding) and the occurrence of a trigger
event, sufficient new loans and their related security so that the aggregate
outstanding principal balance of loans in the mortgages trust is not less than a
specified amount specified in the relevant prospectus supplement (or another
amount notified by Funding to the seller). In the case of any issuance of US
notes, the relevant interest payment date and minimum principal balance will be
specified in the relevant prospectus supplement under the heading "SUMMARY - THE
MORTGAGES TRUST". The relevant interest payment date and minimum principal
balance may change at the time of any new issue of notes or as otherwise
notified by Funding. However, the seller is not obliged on any distribution date
to assign to the mortgages trustee, and the mortgages trustee is not obliged to
acquire, new loans and their related security if, in the opinion of the seller,
that assignment would adversely affect the business of the seller. If Funding
enters into a new intercompany loan, then the period during which the seller
covenants to use reasonable efforts to maintain the aggregate outstanding
principal balance of loans in the mortgages trust at a specified level prior to
a trigger event may be extended.

     The seller selects the new loans in the expected portfolio, and any loans
to be substituted into the expected portfolio, using an internally developed
system containing defined data on each of the qualifying loans in the seller's
overall portfolio of loans available for selection. This system allows the
setting of exclusion criteria, among others, corresponding to relevant
representations and warranties that the seller makes in the mortgage sale
agreement in relation to the loans. Once the criteria have been determined, the
system identifies all loans owned by the seller that are consistent with the
criteria. From this subset, loans are selected at random until the target
balance for new loans has been reached, or the subset has been exhausted. After
a pool of new loans is selected in this way, the constituent loans are
monitored so that they continue to comply with the relevant criteria on the
date of transfer.


LEGAL ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE
     The English loans in the current portfolio were assigned, and any new
English loans will be assigned, to the mortgages trustee by way of equitable
assignment. The transfer of the beneficial interest in the Scottish loans in

                                       113



the current portfolio to the mortgages trustee has been given effect by
declarations of trust by the seller, and the transfer of the beneficial interest
in any new Scottish loans will be given effect by further declarations of trust
(and in relation to Scottish loans, references in this prospectus to the
ASSIGNMENT of loans are in the context of an equitable assignment to read as
references to the making of such declarations of trust). In each case this means
that legal title to the loans and their related security remains with the seller
until notice of the assignment or, in Scotland, until assignations are executed
and delivered and notice of such assignation, is given by the seller to the
borrowers. Legal assignment or assignation of the loans and their related
security (including, where appropriate, their registration) to the mortgages
trustee will remain deferred, save in the limited circumstances described in
this section. See "RISK FACTORS - THERE MAY BE RISKS ASSOCIATED WITH THE FACT
THAT THE MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE MORTGAGES, WHICH MAY
ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES" and "RISK FACTORS -
SET-OFF RISKS IN RELATION TO FLEXIBLE LOANS, DELAYED CASHBACKS AND REWARD
CASHBACKS MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO THE ISSUING ENTITY TO
REPAY THE ISSUING ENTITY NOTES".

     Legal assignment or assignation of the loans and their related security to
the mortgages trustee will be completed on the fifth London business day after
the earliest of the following:

     (a) the service of an intercompany loan enforcement notice in relation to
         any intercompany loan or a note enforcement notice in relation to any
         previous notes, the issuing entity notes or any new notes;

     (b) the seller being required, by an order of a court of competent
         jurisdiction, or by a regulatory authority of which the seller is a
         member or any organisation whose members comprise, but are not
         necessarily limited to, mortgage lenders with whose instructions it is
         customary for the seller to comply, to perfect legal title to the
         mortgages;

     (c) it being rendered necessary by law to take any of those actions;

     (d) the security under the Funding deed of charge or any material part of
         that security being in jeopardy and the security trustee deciding to
         take that action to reduce materially that jeopardy;

     (e) unless otherwise agreed by the rating agencies and the security
         trustee, the termination of the seller's role as servicer under the
         servicing agreement;

     (f) the seller requesting that transfer by notice to the mortgages
         trustee, Funding and the security trustee;

     (g) the date on which the seller ceases to be assigned a long-term
         unsecured, unsubordinated debt obligation rating by Moody's of at
         least Baa3 or by Standard & Poor's of at least BBB- or by Fitch of at
         least BBB-; and

     (h) the latest of the last repayment dates of the current intercompany
         loan, the previous intercompany loans and any new intercompany loans.

     Pending completion of the transfer, the right of the mortgages trustee to
exercise the powers of the legal owner of the mortgages has been secured by an
irrevocable power of attorney granted by the seller in favour of the mortgages
trustee, Funding and the security trustee.

     The customer files relating to the loans and (if applicable) the title
deeds are currently held by or to the order of the seller or by solicitors
acting for the seller in connection with the creation of the loans and their
related security. The seller has undertaken that all the title deeds and
customer files relating to the loans which are at any time in its possession or
under its control or held to its order be held to the order of the mortgages
trustee.


REPRESENTATIONS AND WARRANTIES
     None of the mortgages trustee, Funding, the security trustee, any previous
issuing entity or the issuing entity has made or has caused to be made on its
behalf any enquiries, searches or investigations in respect of the loans and
their related security. Instead, each is relying entirely on the representations
and warranties by the seller contained in the mortgage sale agreement. The
parties to the mortgage sale agreement may, with the prior consent of the
security trustee (which consent shall be given if the rating agencies confirm to
it and to the issuing entity that the ratings of the notes as at that time will
not be adversely affected as a result), amend the representations and warranties
in the mortgage sale agreement. The material representations and warranties are
as follows:

     *   each loan was originated by the seller in pounds sterling and is
         denominated in pounds sterling (or was originated in pounds sterling
         or euro, as applicable, and is denominated in euro if the euro has
         been adopted as the lawful currency of the United Kingdom);

     *   no loan has an outstanding principal balance of more than
         {pound-sterling}750,000;

                                       114




     *   prior to the making of each advance under a loan, the lending criteria
         and all preconditions to the making of any loan were satisfied in all
         material respects subject only to exceptions as would be acceptable to
         a reasonable, prudent mortgage lender;

     *   other than with respect to monthly payments, no borrower is or has,
         since the date of the relevant mortgage, been in material breach of
         any obligation owed in respect of the relevant loan or under the
         related security and accordingly no steps have been taken by the
         seller to enforce any related security;

     *   the total amount of arrears of interest or principal, together with
         any fees, commissions and premiums payable at the same time as that
         interest payment or principal repayment, on any loan is not on the
         assignment date more than the monthly payment payable in respect of
         that loan in respect of the month in which that assignment date falls
         and has at no date in the past been more than two times the then
         monthly payment payable in respect of that loan;

     *   all of the borrowers are individuals;

     *   each borrower has made at least one monthly payment;

     *   the whole of the outstanding principal balance on each loan and any
         arrears of interest and all accrued interest is secured by a mortgage;

     *   each mortgage constitutes a valid and subsisting first charge by way
         of legal mortgage or (in Scotland) standard security over the relevant
         property, except in the case of some flexible loans in respect of
         which a mortgage may constitute a valid and subsisting first and
         second charge by way of legal mortgage or (in Scotland) standard
         security over the relevant property, and subject only in certain
         appropriate cases to applications for registrations at the Land
         Registry or the Registers of Scotland;

     *   all of the properties are in England, Wales or Scotland;

     *   not more than six months (or a longer period as may be acceptable to a
         reasonable, prudent mortgage lender) prior to the grant of each
         mortgage (excluding mortgages granted in relation to flexible loans as
         a result of that loan being the subject matter of a product switch to
         that flexible loan), the seller received a valuation report on the
         relevant property (or another form of valuation concerning the
         relevant property as would be acceptable to a reasonable, prudent
         mortgage lender), the contents of which were such as would be
         acceptable to a reasonable, prudent mortgage lender;

     *   the benefit of all valuation reports, any other valuation report
         referred to in this section (if any) and certificates of title can be
         validly assigned to the mortgages trustee without obtaining the
         consent of the relevant valuer, solicitor or licensed or qualified
         conveyancer;

     *   prior to the taking of each mortgage (excluding mortgages granted in
         relation to flexible loans as a result of that loan being the subject
         matter of a product switch to that flexible loan), the seller
         instructed its solicitor or licensed or qualified conveyancer (a) to
         carry out an investigation of title to the relevant property and to
         undertake other searches, investigations, enquiries and other actions
         on behalf of the seller as are set out in the "General Instructions to
         Solicitors" or the "CML's Lenders' Handbook" for England & Wales or
         Scotland (as applicable) contained in the standard documentation (or
         other comparable or successor instructions and/or guidelines as may
         for the time being be in place), subject only to those variations as
         would be acceptable to a reasonable, prudent mortgage lender or (b) in
         the case of a remortgage to carry out a more limited form of
         investigation of title for properties located in England, Wales and
         Scotland, in particular in the case of registered land in England and
         Wales (e.g. confirming that the borrower is the registered proprietor
         of the property and the description of the property corresponds with
         the entries on the Land Registry's register) and confirming such other
         matters as are required by a reasonable, prudent mortgage lender;

     *   insurance cover for each property is or will at all relevant times be
         available under either a policy arranged by the borrower or an Abbey
         policy or a seller-introduced insurance policy or a policy arranged by
         the relevant landlord or the properties in possession policy;

     *   the seller has good title to, and is the absolute unencumbered legal
         and beneficial owner of, all property, interests, rights and benefits
         agreed to be sold by the seller to the mortgages trustee under the
         mortgage sale agreement;

     *   the seller has, since the making of each loan, kept or procured the
         keeping of full and proper accounts, books and records showing clearly
         all transactions, payments, receipts, proceedings and notices relating
         to such loan;


                                       115




     *   there are no authorisations, approvals, licences or consents required
         as appropriate for the seller to enter into or to perform the
         obligations under the mortgage sale agreement or to make the mortgage
         sale agreement legal, valid, binding and enforceable; and

     *   the seller is under no obligation to make further advances or to
         release retentions or to pay fees or other sums relating to any loan
         or its related security to any borrower (other than flexible loan
         drawings, delayed cashbacks and/or reward cashbacks).


REPURCHASE OF LOANS UNDER A MORTGAGE ACCOUNT
     Under the mortgage sale agreement, if a loan does not materially comply on
the assignment date with the representations and warranties made under the
mortgage sale agreement:

     (i) the seller is required to remedy the breach within 20 days of the
         seller being given written notice of such breach by the mortgages
         trustee; or

     (ii)if the breach is not remedied within the 20-day period then, at the
         direction of Funding and the security trustee, the mortgages trustee
         will require the seller to repurchase the loan or loans under the
         relevant mortgage account and their related security from the
         mortgages trustee at a price equal to their outstanding principal
         balances, together with any arrears of interest and accrued interest
         and expenses to the date of repurchase.

     The seller is also required to repurchase the loan or loans under any
mortgage account and their related security if a court, tribunal or any
ombudsman makes any determination in respect of any loan and its related
security that:

     (a) any material term which relates to the recovery of interest under the
         standard documentation applicable to that loan and its related
         security is unfair; or

     (b) the treatment of any borrower in relation to the interest payable by
         that borrower under any loan is unfair; or

     (c) the interest payable under any loan is to be set by reference to the
         Abbey SVR (and not that of its successors or assigns or those deriving
         title from them) and at any time on or after the determination the
         Abbey SVR shall be below or shall fall below the SVR set by those
         successors or assigns or those deriving title from them; or

     (d) the variable margin under any tracker loan must be set by the seller
         (rather than by its successors or assigns or those deriving title from
         them); or

     (e) the interest payable under any loan is to be set by reference to an
         interest rate other than that set or purported to be set by either the
         servicer or the mortgages trustee as a result of the seller having
         more than one variable mortgage rate; or

     (f) a borrower should be or should have been offered the opportunity to
         switch to an interest rate other than that required by the servicer or
         the mortgages trustee for that borrower as a result of the seller
         having more than one variable rate; or

     (g) there has been a breach of or non-observance or non-compliance with
         any obligation, undertaking, covenant or condition on the part of the
         seller relating to the interest payable by or available to a borrower
         under any loan.

     If the seller fails to pay the consideration due for the repurchase (or
otherwise fails to complete the repurchase), then the seller share of the trust
property shall be deemed to be reduced by an amount equal to that
consideration.


DRAWINGS UNDER FLEXIBLE LOANS
     The seller is solely responsible for funding all future drawings in
respect of flexible loans contained in the trust property. The amount of the
seller's share of the trust property will increase by the amount of the
drawing.


PRODUCT SWITCHES AND FURTHER ADVANCES
     If a loan is subject to a product switch or an offer of a further advance,
then the seller is required to repurchase the loan or loans under the relevant
mortgage account and the related security from the mortgages trustee at a price
equal to their aggregate outstanding principal balances together with any
arrears of interest and accrued interest and expenses to the date of purchase.


                                       116




     A loan will be subject to a PRODUCT SWITCH if the borrower and the seller
agree or the servicer issues an offer of, and the borrower accepts, a variation
in the financial terms and conditions applicable to the relevant borrower's
loan other than:

     *   any variation agreed with a borrower to control or manage arrears on
         that loan;


     *   any variation in the maturity date of the loan unless, while the
         previous intercompany loan made by Holmes Financing (No. 1) PLC is
         outstanding, it is extended beyond July 2038;


     *   any variation imposed by statute;

     *   any variation of the principal available and/or the rate of interest
         payable in respect of that loan where that rate is offered to the
         borrowers of loans which constitute more than 10 per cent. by
         outstanding principal amount of the loans comprising the trust
         property in any interest period; or

     *   any variation in the frequency with which the interest payable in
         respect of the loan is charged.

     For these purposes only, a loan is subject to a FURTHER ADVANCE if an
existing borrower requests a further amount to be lent to him or her under the
mortgage in circumstances where the seller has discretion to make that further
amount available to the relevant borrower and it grants that request. However,
any drawings pursuant to a flexible loan shall not be a further advance for
these purposes.


REASONABLE, PRUDENT MORTGAGE LENDER
     References in the documents to the seller and/or the servicer acting to
the standard of a reasonable, prudent mortgage lender mean the seller and/or
the servicer, as applicable, acting in accordance with the seller's policy from
time to time.


GOVERNING LAW
     The mortgage sale agreement is governed by English law (other than certain
aspects relating to the Scottish loans and their related security, which are
governed by Scots law).


                                       117




                              THE MORTGAGES TRUST

     The following section contains a summary of the material terms of the
mortgages trust deed. The summary does not purport to be complete and is
subject to the provisions of the mortgages trust deed.


GENERAL LEGAL STRUCTURE
     The mortgages trust was formed under English law with the mortgages trustee
as trustee for the benefit of the seller and Funding as beneficiaries. The
mortgages trust was formed for the financings of the previous issuing entities,
for the financings described in this prospectus and for the financings of new
issuing entities and new funding entities. This section describes the material
terms of the mortgages trust, including how money is distributed from the
mortgages trust to Funding and the seller.

     If new issuing entities are established or a new funding entity becomes a
beneficiary of the mortgages trust (subject to the agreement of the seller and
Funding) or new types of loans are added to the mortgages trust, then the terms
of the mortgages trust will be amended. Such amendments may affect the timing
of payments on the issuing entity notes. The prior consent of noteholders will
not be sought in relation to any of the proposed amendments to the mortgages
trust deed, provided (amongst other things) that the rating agencies confirm
that the ratings of the outstanding notes will not be adversely affected by
such amendments. There can be no assurance that the effect of any such
amendments will not ultimately adversely affect your interests.

     Under the terms of the mortgages trust deed, the mortgages trustee holds
all the trust property on trust absolutely for Funding (as to Funding's share)
and for the seller (as to the seller's share). The TRUST PROPERTY is:

     *   the sum of {pound-sterling}100 settled by Wilmington Trust SP Services
         (London) Limited on trust on the date of the mortgages trust deed;

     *   the current portfolio of loans and their related security assigned to
         the mortgages trustee by the seller;

     *   new loans and their related security assigned to the mortgages trustee
         by the seller after the date of this prospectus;

     *   any drawings under flexible loans;

     *   any interest and principal paid by borrowers on their loans;

     *   any other amounts received under the loans and related security
         excluding third party amounts; and

     *   amounts on deposit (and interest earned on those amounts) in the
         mortgages trustee GIC account and in the alternative accounts

     less

     *   any actual losses in relation to the loans and any actual reductions
         occurring in respect of the loans as described in paragraph (a) in "-
         FUNDING SHARE OF THE TRUST PROPERTY"; and

     *   distributions of principal made from time to time to the beneficiaries
         of the mortgages trust.

     Funding is not entitled to particular loans and their related security
separately from the seller; rather each of them has an undivided interest in
all of the loans and their related security constituting the trust property.
Each of Funding and the seller have a pro rata beneficial interest, according
to the Funding share and the seller share respectively, in the trust property.

     The relevant prospectus supplement will set out approximately Funding's
share of the trust property and the seller's share of the trust property as at
the relevant closing date.


FLUCTUATION OF THE FUNDING'S SHARE/ SELLER'S SHARE OF THE TRUST PROPERTY
     Funding's share and the seller's share of the trust property fluctuates
depending on a number of factors including:

     *   the allocation of principal receipts on the loans to Funding and/or
         the seller;


                                      118




     *   losses arising on the loans;

     *   if new loans and their related security are assigned to the mortgages
         trustee;

     *   if Funding acquires part of the seller's share of the trust property
         from the seller (as described under "- ACQUISITION BY FUNDING OF A
         FURTHER INTEREST IN THE TRUST PROPERTY");

     *   if a borrower makes a drawing under a flexible loan;

     *   if a borrower makes underpayments or takes payment holidays under a
         flexible loan;

     *   if the seller's share must be adjusted as a result of a borrower
         exercising a right of set-off in relation to a loan, the seller
         failing or being unable to repurchase a loan in circumstances when it
         is required to do so under the mortgage sale agreement, or the seller
         materially breaching any other obligation or warranty in the mortgage
         sale agreement or (whilst it is the servicer) the servicing agreement
         (as described under "- FUNDING SHARE OF THE TRUST PROPERTY"); and

     *   if the seller acquires part of Funding's share of the trust property,
         as described in "- ACQUISITION BY THE SELLER OF A FURTHER INTEREST IN
         THE TRUST PROPERTY".

     The Funding share and the seller share are recalculated by the cash
manager on each distribution date. A distribution date is the eighth day (or,
if not a London business day, the next succeeding London business day) of each
month and any other date on which Funding acquires a further interest in the
trust property and/or the mortgages trustee acquires new loans from the seller.
The recalculation is based on the total outstanding principal balance of the
loans in the trust property as at the close of business on the second London
business day immediately preceding the relevant distribution date. The period
from (and including) one distribution date, to (but excluding) the next
distribution date, is known as a DISTRIBUTION PERIOD.

     The reason for the recalculation is to determine the new percentage shares
of Funding and the seller in the trust property. The percentage share that each
of Funding and the seller has in the trust property determines their
entitlement to interest and principal receipts from the loans in the trust
property and also the allocation of losses arising on the loans. The method for
determining those new percentage shares is set out in the next two sections.


FUNDING SHARE OF THE TRUST PROPERTY
     On each distribution date and the date when the mortgages trust terminates
(each case also referred to in this section as the RELEVANT DISTRIBUTION DATE),
the interest of Funding in the trust property is recalculated in accordance
with the following formula:

     *   The current share of Funding in the trust property is an amount equal
         to:

                                  A-B-C+D+E+F

     *   The current percentage share of Funding in the trust property is an
         amount equal to:

                              (A-B-C+D+E+F) x 100
                              -------------------
                                       G

     in the latter case expressed as a percentage and rounded upwards to five
     decimal places,

     where:

     A   =    the amount of the share of Funding in the trust property on the
              immediately preceding distribution date;

     B   =    the amount of any principal receipts on the loans to be
              distributed to Funding on the relevant distribution date (as
              described under "- MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF
              PRINCIPAL RECEIPTS PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT"
              and "- MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL
              RECEIPTS AND RETAINED PRINCIPAL RECEIPTS AFTER THE OCCURRENCE OF
              A TRIGGER EVENT");

     C   =    the amount of losses sustained on the loans in the period from
              the last distribution date to the relevant distribution date and
              allocated to Funding in the distribution period ending on the
              relevant distribution date according to Funding's percentage
              share at the previous distribution date;

     D   =    the amount of any consideration (excluding deferred
              consideration) to be paid by Funding to the seller with respect
              to any new loans assigned to the mortgages trustee on the
              relevant distribution date;


                                      119




     E   =    the amount of any consideration (excluding deferred
              consideration) paid by Funding to the seller in relation to the
              acquisition by Funding from the seller on the relevant
              distribution date of an interest in the trust property;

     F   =    the amount equal to Funding's share of any capitalised interest
              accruing on a flexible loan due to borrowers taking payment
              holidays or making underpayments since the last distribution date
              less the amount to be paid by the seller to Funding on the
              relevant distribution date in an amount up to but not exceeding
              Funding's share of that capitalised interest as described in "-
              ACQUISITION BY THE SELLER OF A FURTHER INTEREST IN THE TRUST
              PROPERTY"; and

     G   =    the amount of the retained principal receipts (as defined below)
              (if any) plus the aggregate outstanding principal balance of all
              the loans in the trust property as at the relevant distribution
              date including after making the distributions, allocations and
              additions referred to in "B", "C", "D", "E" and "F", taking
              account of (a) any distribution of principal receipts to Funding
              and the seller, (b) the amount of any losses allocated to Funding
              and the seller, (c) any increase in the loan balances due to
              borrowers taking payment holidays and/or making underpayments
              under flexible loans, (d) the adjustments referred to in
              paragraphs (a) to (e) below and (e) the amount of any other
              additions or subtractions to the trust property.

     If any of the following events occurs during a distribution period, then
the aggregate total outstanding principal balance of the loans in the trust
property is reduced or deemed to be reduced for the purposes of the calculation
of "G":

     (a) any borrower exercises a right of set-off so that the amount of
         principal and interest owing under a loan is reduced but no
         corresponding payment is received by the mortgages trustee. In this
         event, the aggregate outstanding principal balance of the loans in the
         trust property is reduced by an amount equal to the amount of that
         set-off; and/or

     (b) a loan or its related security is (i) in breach of the loan warranties
         contained in the mortgage sale agreement or (ii) the subject of a
         product switch or further advance or other obligation of the seller to
         repurchase, and in each case the seller fails to repurchase the loan
         or loans under the relevant mortgage account and their related
         security to the extent required by the terms of the mortgage sale
         agreement. In this event, the aggregate outstanding principal balance
         of the loans in the trust property is deemed to be reduced for the
         purposes of the calculation in "G" by an amount equal to the
         outstanding principal balance of the relevant loan or loans under the
         relevant mortgage account (together with arrears of interest and
         accrued interest); and/or

     (c) the seller would be required to repurchase a loan and its related
         security as required by the terms of the mortgage sale agreement, but
         the loan is not capable of being repurchased. In this event, the
         aggregate outstanding principal balance of the loans in the trust
         property is deemed to be reduced for the purposes of the calculation
         in "G" by an amount equal to the outstanding principal balance of the
         relevant loan or loans under the relevant mortgage account (together
         with arrears of interest and accrued interest); and/or

     (d) the seller materially breaches any other obligation or warranty under
         the mortgage sale agreement and/or (for so long as the seller is the
         servicer) the servicing agreement, which is also grounds for
         terminating the appointment of the servicer. In this event, the
         aggregate outstanding principal balance of the loans in the trust
         property is deemed to be reduced by an amount equal to the resulting
         loss incurred by the beneficiaries; and/or

     (e) the seller share of the mortgages trustee revenue receipts is less
         than the loss amount payable to the mortgages trustee and/or Funding.
         In this event, the trust property is deemed to be reduced for the
         purposes of the calculation in "G" by an amount equal to the shortfall
         in the loss amount. The "loss amount" means any costs, losses or other
         claims suffered by the mortgages trustee and/or Funding as a result of
         any of the matters listed at (C) to (I) (inclusive) in "ASSIGNMENT OF
         THE LOANS AND THEIR RELATED SECURITY - REPURCHASE OF LOANS UNDER A
         MORTGAGE ACCOUNT" and where such costs, losses or other claims are in
         connection with any recovery of interest on the loans to which the
         seller, the mortgages trustee or Funding was not entitled or could not
         enforce.

     The reductions set out in paragraphs (a) to (e) are made to the seller's
share of the trust property only.

     Any subsequent recoveries in respect of loans which have been subject to a
set-off (as set out in paragraph (a)) belong to the seller (and to the extent
received by the mortgages trustee will be returned to the seller).


                                      120




SELLER SHARE OF THE TRUST PROPERTY
     The current share of the seller in the trust property is an amount equal
to:

     the total amount of trust property - current Funding share

     The current percentage share of the seller in the trust property is an
amount equal to:

     100% - current Funding percentage share

     Neither the Funding share nor the seller share of the trust property may
be reduced below zero.


MINIMUM SELLER SHARE
     The seller's share of the trust property includes an amount known as the
MINIMUM SELLER SHARE. The relevant prospectus supplement will set out the
approximate minimum seller share. The amount of the minimum seller share
fluctuates depending on changes to the characteristics of the loans in the
trust property. The seller is not entitled to receive principal receipts which
would reduce the seller share of the trust property to an amount less than the
minimum seller share unless and until the Funding share of the trust property
is zero or an asset trigger event has occurred. The minimum seller share is the
amount determined on each distribution date in accordance with the following
formula:

                                  W+X+Y+Z+AA

     where:

     W   =    100 per cent. of the aggregate cleared credit balances of all
              savings accounts opened in respect of flexible plus loans in the
              trust property;

     X   =    4.0 per cent. of the aggregate outstanding principal balance of
              loans in the trust property;

     Y   =    the product of p, q and r where:

              p    =   8.0 per cent.;

              q    =   the FLEXIBLE DRAW CAPACITY, being an amount equal to the
                       excess of (a) the maximum amount that borrowers may draw
                       under flexible loans included in the trust property
                       (whether or not drawn) over (b) the aggregate principal
                       balance of actual flexible loan advances in the trust
                       property on the relevant distribution date; and

              r    =   3;

     Z   =    the aggregate sum of reductions deemed made (if any) in
              accordance with paragraphs (b), (c) and (d) as described in "-
              FUNDING SHARE OF THE TRUST PROPERTY"; and

     AA  =    the aggregate entitlement of borrowers to receive reward
              cashbacks and delayed cashbacks in respect of the remaining life
              of the reward loans in the trust property.

     The purpose of X is to mitigate the risks relating to the loans (see "RISK
FACTORS - THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE MORTGAGES TRUSTEE
HAS NO LEGAL TITLE TO THE MORTGAGES, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE
ISSUING ENTITY NOTES"). The amount of X may be varied from time to time at the
request of the seller or Funding (acting reasonably) provided that the security
trustee has received written confirmation from the rating agencies that there
will be no adverse effect on the then current ratings of the notes as a result
thereof. The purpose of Y is to mitigate the risk of the seller failing to fund
a drawing under a flexible loan. The purpose of Z is to mitigate the risk of the
seller not repurchasing loans where the interest rate is set lower than the
Abbey SVR. The purpose of AA is to mitigate the risk of the seller failing to
pay a reward cashback or a delayed cashback.


CASH MANAGEMENT OF TRUST PROPERTY - REVENUE RECEIPTS
     Under the cash management agreement, the cash manager is responsible for
distributing revenue receipts on behalf of the mortgages trustee on each
distribution date in accordance with the order of priority described in the
following section. For further information on the role of the cash manager, see
"CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING".


                                      121




MORTGAGES TRUST APPLICATION OF REVENUE RECEIPTS

Mortgages trust available revenue receipts is calculated by the cash manager
two London business days prior to each distribution date and is an amount equal
to the sum of:

     *   revenue receipts on the loans (but excluding principal receipts); and

     *   interest payable to the mortgages trustee on the mortgages trustee GIC
         account and on the alternative accounts;

     less

     *   amounts due to third parties (also known as THIRD PARTY AMOUNTS)
         including:

         (a)  payments of high loan-to-value fees due to the seller;

         (b)  amounts under a direct debit which are repaid to the bank making
              the payment if that bank is unable to recoup that amount itself
              from its customer's account;

         (c)  payments by borrowers of early repayment fees and other charges
              which are due to the seller; or

         (d)  recoveries in respect of loans which have been subject to a set-
              off as described in paragraph (a) of "FUNDING SHARE OF THE TRUST
              PROPERTY",

         which amounts may be paid daily from monies on deposit in the
         mortgages trustee GIC account or, as applicable, the alternative
         accounts.

     On each distribution date, the cash manager will apply mortgages trust
available revenue receipts in the following order of priority:

     (a) in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to:

         *    the mortgages trustee under the provisions of the mortgages trust
              deed; and

         *    third parties from the mortgages trustee in respect of the
              mortgages trust but only if:

              (i)  payment is not due as a result of a breach by the mortgages
                   trustee of the documents to which it is a party; and/or

              (ii) payment has not already been provided for elsewhere;

     (b) in payment of amounts due to the servicer or to become due to the
         servicer during the following distribution period under the provisions
         of the servicing agreement; and

     (c) in no order of priority between them but in proportion to the
         respective amounts due, to allocate and pay the remaining mortgages
         trust available revenue receipts to:

         *    Funding in an amount determined by multiplying the total amount
              of the remaining mortgages trust available revenue receipts by
              Funding's percentage share of the trust property (as determined
              on the prior distribution date); and

         *    the seller in an amount equal to the mortgages trust available
              revenue receipts remaining after determining Funding's share of
              the mortgages trust available revenue receipts.

     Amounts due to the mortgages trustee and the servicer are inclusive of
VAT. At the date of this prospectus, VAT is calculated at the rate of 17.5 per
cent. of the amount to be paid.


CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY - PRINCIPAL RECEIPTS
     Under the cash management agreement, the cash manager is also responsible
for allocating and distributing principal receipts on behalf of the mortgages
trustee on each distribution date in accordance with the order of priority
described in the next two following sections. The cash accumulation period (as
defined below) will be calculated separately for each bullet term advance and
for each series 1 term AAA cash amount. To understand how the cash manager
distributes principal receipts on the loans on each distribution date you need
to understand the following definitions:

     ANTICIPATED CASH ACCUMULATION PERIOD means (a) the anticipated number of
     months required to accumulate sufficient principal receipts to pay the
     relevant bullet amount or (b) the anticipated number of months required to
     accumulate sufficient principal receipts to set aside the relevant series
     1 term AAA cash amount which, in each case, is equal to:


                                      122




                                     J+K-L
                                     -----
                                 M x N x (O-P)

     calculated in months and rounded up to the nearest whole number, where:

     J   =    (a) the relevant bullet amount (as defined later in this section)
              or (b) the relevant series 1 term AAA cash amount (as defined
              later in this section);

     K   =    (a) the aggregate outstanding principal balance of any bullet
              amount and/or scheduled amortisation amount that was not fully
              repaid on its scheduled repayment date, plus any other bullet
              amount and/or scheduled amortisation amount the scheduled
              repayment date of which falls on or before the scheduled
              repayment date of the relevant bullet amount; or (b) the
              aggregate amount outstanding of any series 1 term AAA cash amount
              that was not set aside in full on the interest payment date on
              which it was due to be set aside plus any other series 1 term AAA
              cash amount the relevant interest payment date of which falls on
              or before the relevant interest payment date of the relevant
              series 1 term AAA cash amount;

     L   =    the amount of any available cash already standing to the credit
              of the cash accumulation ledger;

     M   =    the principal payment rate (as defined later in this section);

     N   =    0.90;

     O   =    the aggregate outstanding principal balance of the loans
              comprising the trust property; and

     P   =    the principal amount outstanding of any pass-through outstanding
              term advance (and, as the case may be, any new term advance which
              is a pass-through term advance) which is then due and payable.

     An ASSET TRIGGER EVENT will occur when an amount is debited to the AAA
     principal deficiency sub-ledger of Funding. For more information on the
     principal deficiency ledger, see "CREDIT STRUCTURE - PRINCIPAL DEFICIENCY
     LEDGER".

     CASH ACCUMULATION LEDGER is a ledger maintained by the cash manager for
     Funding, which records the amount accumulated by Funding to be set aside
     as a series 1 term AAA cash amount on the relevant interest payment date
     in the cash accumulation sub-ledger for the relevant issuing entity and/or
     to pay the amounts due on the relevant bullet term advances and/or, as
     applicable, the scheduled amortisation advances.

     CASH ACCUMULATION SUB-LEDGER is a sub-ledger of such name on the cash
     accumulation ledger in the name of the relevant issuing entity, which
     records any series 1 term AAA cash amount in relation to such issuing
     entity on the relevant interest payment dates.

     CASH ACCUMULATION PERIOD means the period beginning on the earlier of:

     *   the commencement of the anticipated cash accumulation period; and

     *   four months prior to the scheduled repayment date of the relevant
         bullet amount and/or four months prior to the interest payment date on
         which the relevant series 1 term AAA cash amount is to be set aside by
         Funding but, in the case of each series 1 term AAA cash amount, if the
         portfolio CPR falls below 15 per cent., such period shall be extended
         to eight months or such shorter period prior to the interest payment
         date on which such series 1 term AAA cash amount is to be set aside by
         Funding,

     and ending when Funding has accumulated an amount equal to the relevant
     bullet amount for payment to the relevant issuing entity (as shown on the
     cash accumulation ledger) and/or an amount equal to the relevant series 1
     term AAA cash amount (as recorded on the cash accumulation sub-ledger for
     the relevant issuing entity).

     A NON-ASSET TRIGGER EVENT will occur if:

     (a) an insolvency event occurs in relation to the seller;

     (b) the seller's role as servicer is terminated and a new servicer is not
         appointed within 60 days;

     (c) on the distribution date immediately succeeding a seller share event
         distribution date, the current seller share is equal to or less than
         the minimum seller share (determined using the amounts of the current
         seller share and minimum seller share that would exist after making
         the distributions of the principal receipts due on that distribution
         date on the basis that the cash


                                      123




         manager assumes that those principal receipts are distributed in the
         manner described under "- MORTGAGES TRUST ALLOCATION AND DISTRIBUTION
         OF PRINCIPAL RECEIPTS PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT"); or

     (d) on the distribution date immediately succeeding a seller share event
         distribution date, the aggregate outstanding principal balance of loans
         comprising the trust property on such distribution date is less than
         the required loan balance amount in effect at that time. The required
         loan balance amount in effect at the time of an offering of US notes
         will be set forth in the relevant prospectus supplement under the
         heading "SUMMARY - NON-ASSET TRIGGER EVENT". The required loan balance
         amount may change at the time of any new issue of notes.

     The terms of the asset trigger event and the non-asset trigger event may
     be amended without your prior consent following entry by Funding into a
     new intercompany loan agreement. A change in these terms may affect the
     timing of payments on the issuing entity notes.

     PAYMENT RATE DATE is the eighth day (or, if not a London business day, the
     next succeeding London business day) of each month.

     PAYMENT RATE PERIOD is the period from and including a payment rate date
     to but excluding the next payment rate date.

     PRINCIPAL PAYMENT RATE means the average monthly rolling principal payment
     rate on the loans for the 12 months immediately preceding the relevant
     distribution date, calculated on each payment rate date. The principal
     payment rate is calculated by:

     *   dividing (a) the aggregate principal receipts received in relation to
         the loans in the portfolio during the payment rate period ending on
         the payment rate date which is the same as or, if not the same,
         immediately preceding, the relevant distribution date by (b) the
         aggregate outstanding principal balance of the loans on the previous
         payment rate date;

     *   aggregating the result of the foregoing calculation with the results
         of the equivalent calculation made on or for each of the eleven most
         recent prior distribution dates during the relevant twelve month
         period; and

     *   dividing the aggregated result by 12.

     RELEVANT BULLET AMOUNT means, in relation to a bullet term advance, the
     relevant bullet amount specified in the relevant prospectus in relation to
     the related series and class (or sub-class) of previous notes and, (in the
     case of the issuing entity notes) the amount specified as the relevant
     bullet amount in the relevant prospectus supplement.

     SCHEDULED AMORTISATION AMOUNT means, in relation to a scheduled
     amortisation term advance, the scheduled amortisation amounts in relation
     to the related series and class (or sub-class) of previous notes and, in
     the case of the issuing entity notes, the amount specified as the
     scheduled amortisation amount in the relevant prospectus supplement.

     SCHEDULED AMORTISATION PERIOD means the period commencing on the
     distribution date falling 3 months prior to the scheduled repayment date
     of a scheduled amortisation amount, and which ends on the date that an
     amount equal to the relevant scheduled amortisation amount has been
     accumulated by Funding.

     SCHEDULED REPAYMENT DATE means, in respect of a term advance, the interest
     payment date(s) specified in the relevant prospectus or (in the case of
     the issuing entity notes) the relevant prospectus supplement and term
     advance supplement for the scheduled repayment of principal.

     SELLER SHARE EVENT will occur if, on a distribution date, (a) either (i)
     the result of the calculation of the current seller share on that
     distribution date would be equal to or less than the minimum seller share
     for such distribution date (determined using the amounts of the current
     seller share and the minimum seller share that would exist after making the
     distributions of principal receipts due on that distribution date on the
     basis that the cash manager assumes that those principal receipts are
     distributed in the manner described under "- MORTGAGES TRUST ALLOCATION AND
     DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE OCCURRENCE OF A TRIGGER
     EVENT") or (ii) the aggregate outstanding principal balance of loans
     comprising the trust property on such distribution date is less than the
     required loan balance amount in effect at that time and (b) neither of the
     events described in (a) above has occurred on the immediately preceding
     distribution date. The required loan balance amount in effect at the time
     of an offering of US notes will be set forth in the relevant prospectus
     supplement under the heading "Summary - Non-asset trigger event and seller
     share event". The required loan balance amount may change at the time of
     any new issue of notes.

     SELLER SHARE EVENT DISTRIBUTION DATE is a distribution date on which a
     seller share event occurs.

     SERIES 1 TERM AAA CASH AMOUNT means the cash amount to be accumulated and
     set aside by Funding in relation to a term advance related to series 1
     class A notes, which is recorded in the cash accumulation sub-ledger of
     the relevant issuing entity.

     TRIGGER EVENT means an asset trigger event and/or a non-asset trigger
     event.


                                      124




MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE
OCCURRENCE OF A TRIGGER EVENT
     Prior to the occurrence of a trigger event, the mortgages trustee will
allocate and distribute or (as the case may be) retain and reinvest principal
receipts on each distribution date as follows:

     (a) after making the distributions referred to in paragraphs (b), (c),
         (d), (e) and (f) below, all principal receipts will be allocated and
         paid to the seller in an amount up to but not exceeding the seller
         share of the trust property at that time less the minimum seller
         share;

     (b) to distribute to Funding an amount equal to the aggregate of (i) the
         amounts required to replenish the first reserve fund to the extent
         that amounts have been drawn from the first reserve fund to make
         scheduled repayments of principal and (ii) to the extent that there is
         a shortfall in the Funding liquidity reserve required amount, an
         amount equal to the shortfall;

     (c) after making the distributions in (b) above from and including the
         start of a cash accumulation period, all principal receipts will be
         allocated and paid to Funding, provided that amounts shall only be
         distributed to the extent that the Funding share of the trust property
         does not as a result of such distribution fall below zero, until an
         amount equal to the relevant bullet amount or the relevant series 1
         term AAA cash amount has been or will have been accumulated by
         Funding, as shown on the cash accumulation ledger and on the relevant
         cash accumulation sub-ledger, as applicable;

     (d) after making the distributions in (b) and (c) above, the cash manager
         on behalf of the mortgages trustee shall allocate and distribute
         principal receipts to Funding in a scheduled amortisation period in an
         amount equal to the scheduled amortisation amount due on the relevant
         scheduled amortisation term advance on the immediately succeeding
         interest payment date, provided that amounts shall only be distributed
         to the extent that the Funding share of the trust property does not as
         a result of such distribution fall below zero;

     (e) after making the distributions in (b), (c) and (d) above, from and
         including the date when amounts are or will become outstanding on the
         next following interest payment date in respect of one or more pass-
         through term advances that are due and payable (the PAYABLE PASS-
         THROUGH TERM ADVANCES) under an intercompany loan, ignoring for these
         purposes the deferral of repayment of any term BB advance, any term
         BBB advance, any term A advance and any term AA advance, then the
         aggregate amount of the following amounts in respect of each
         intercompany loan under which such payable pass-through term advances
         arise shall be allocated and distributed to Funding until all of such
         payable pass-through term advances are fully repaid or will on the
         next following interest payment date be fully repaid. The amounts
         referred to above shall be determined in respect of each intercompany
         loan advanced by the issuing entity, any previous issuing entity or
         any new issuing entity to Funding which then comprises a payable pass-
         through term advance (INTERCOMPANY LOAN X) and shall be:

         (i)  prior to the occurrence of any option to redeem the notes (other
              than pursuant to NUMBER 5.5 of the notes (Optional redemption for
              tax and other reasons) or, as applicable and if specified in the
              relevant prospectus supplement, NUMBER 5.6 of the notes (Optional
              redemption for implementation of EU Capital Requirements
              Directive) or pursuant to the post enforcement call option)
              related to such intercompany loan X, the outstanding principal
              balance of each payable pass-through term advance forming part of
              such intercompany loan X; and

         (ii) after the occurrence of any option to redeem the notes (other than
              pursuant to NUMBER 5.5 of the notes (Optional redemption for tax
              and other reasons) or, as applicable and if specified in the
              relevant prospectus supplement, NUMBER 5.6 of the notes (Optional
              redemption for implementation of EU Capital Requirements
              Directive) or pursuant to the post enforcement call option)
              related to such intercompany loan X, an amount calculated as
              follows:


                                                           

                                                              outstanding principal balance of
                                                                 intercompany loan agreement X
              Funding share percentage x principal receipts x ________________________________
                                                               aggregate outstanding principal
                                                             balance of all intercompany loans


              (but in each case, taking into account any amounts available to
              Funding in the Funding principal ledger to make such payments),
              and provided always that amounts shall only be


                                      125




              distributed to the extent that the Funding share of the trust
              property does not as a result of such distribution fall below
              zero; and

     (f) after making the distributions in (b), (c), (d) and (e), if such
         distribution date is a seller share event distribution date then the
         cash manager shall, on behalf of the mortgages trustee, retain and
         reinvest the remaining balance of the principal receipts (the RETAINED
         PRINCIPAL RECEIPTS) by deposit in the mortgages trustee GIC account
         and make a corresponding credit to the principal ledger and, where
         such distribution date is not a seller share event distribution date,
         any retained principal receipts shall be paid to the seller.

     If Funding borrows new intercompany loans, then the terms of the mortgages
trust, including the provisions regarding the way in which the mortgages
trustee distributes principal receipts, may change.


MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS AND RETAINED
PRINCIPAL RECEIPTS AFTER THE OCCURRENCE OF A TRIGGER EVENT
     On each distribution date after the occurrence of an asset trigger event,
all principal receipts plus an amount equal to the current retained principal
receipts (if any) will be allocated and distributed by the cash manager, on
behalf of the mortgages trustee, as follows:

     (a) if the immediately preceding distribution date was a seller share
         event distribution date, an amount equal to the retained principal
         receipts to Funding until the Funding share of the trust property is
         zero; and then

     (b) with no order of priority between them but in proportion to the
         respective amounts due, to Funding and the seller according to the
         Funding percentage share of the trust property and the seller
         percentage share of the trust property respectively, until the Funding
         share of the trust property is zero. When the Funding share of the
         trust property is zero, the remaining principal receipts (if any) will
         be allocated to the seller.

     On each distribution date after the occurrence of a non-asset trigger
event but prior to the occurrence of an asset trigger event, all principal
receipts will be allocated and paid to Funding until the Funding share of the
trust property is zero.

     Following the occurrence of a non-asset trigger event but prior to the
occurrence of an asset trigger event, the issuing entity notes will be subject
to prepayment risk (that is, they may be repaid earlier than expected).
Following the occurrence of an asset trigger event, the class A notes may not
be repaid in full by their respective final maturity dates. See "RISK FACTORS -
THE YIELD TO MATURITY OF THE ISSUING ENTITY NOTES MAY BE ADVERSELY AFFECTED BY
PREPAYMENTS OR REDEMPTIONS ON THE LOANS".


LOSSES
     All losses arising on the loans are applied in reducing proportionately
the Funding share and the seller share of the trust property. Funding's share
and the seller's share of the losses are determined by multiplying the amount
of losses during a distribution period by the Funding share percentage, which
are allocated to Funding (until the Funding share of the trust property is
zero), and the remainder, which are allocated to the seller, on each
distribution date.


DISPOSAL OF TRUST PROPERTY
     The trust property is held on trust for the benefit of Funding and the
seller. Subject to the terms of the mortgages trust deed, the mortgages trustee
is not entitled to dispose of the trust property or create any security
interest over the trust property.

     If an event of default occurs under any intercompany loan agreement (an
INTERCOMPANY LOAN EVENT OF DEFAULT) and the security trustee enforces the
security granted by Funding over its assets, including its share of the trust
property, then the security trustee is entitled, among other things, to sell
Funding's share of the trust property. For further information on the security
granted by Funding over its assets, see "SECURITY FOR FUNDING'S OBLIGATIONS".


ADDITIONS TO THE TRUST PROPERTY
     The trust property may be increased from time to time by the assignment of
new loans and their related security to the mortgages trustee. The mortgages
trustee will hold the new loans and their related security on trust for Funding
and the seller according to the terms of the mortgages trust deed. For further


                                      126




information on the assignment of new loans and their related security to the
mortgages trustee, see "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY".


ACQUISITION BY FUNDING OF A FURTHER INTEREST IN THE TRUST PROPERTY
     On not more than 60 nor less than 30 days' written notice, Funding may
offer to make a payment to the seller in consideration for an increase in
Funding's share of the trust property on a distribution date specified in that
notice, with the effect that Funding's share of the trust property shall
increase and the seller's share of the trust property shall correspondingly
decrease. Funding is permitted to do this only if it meets a number of
conditions, including:

     *   no intercompany loan event of default has occurred under any
         intercompany loan agreement that has not been remedied or waived;

     *   as at the most recent interest payment date, no deficiency is recorded
         on Funding's principal deficiency ledger (which remains outstanding);

     *   the security trustee is not aware that the increase in the Funding
         share of the trust property (or the corresponding decrease in the
         seller share of the trust property) would adversely affect the then
         current ratings by the rating agencies of the outstanding notes;

     *   as at the relevant distribution date, the aggregate outstanding
         principal balance of loans constituting the trust property, in respect
         of which the aggregate amount in arrears is more than three times the
         monthly payment then due, is less than 5 per cent. of the aggregate
         outstanding principal balance of all loans constituting the trust
         property;

     *   unless otherwise agreed by Moody's, Standard and Poor's or Fitch, as
         the case may be, the short-term, unsecured, unguaranteed and
         unsubordinated debt obligations of the seller are rated at least P-1
         by Moody's, A-1 by Standard & Poor's and F1 by Fitch at the time of,
         and immediately following, the payment made by Funding on the relevant
         distribution date; and

     *   the product of the weighted average repossession frequency (WAFF) and
         the weighted average loss severity (WALS) for the loans constituting
         the trust property calculated on the relevant distribution date in the
         same way as for the initial portfolio (or as agreed by the servicer
         and the rating agencies from time to time) does not exceed the product
         of the WAFF and WALS for the loans constituting the trust property
         calculated on the most recent previous closing date, plus 0.25 per
         cent.


ACQUISITION BY THE SELLER OF A FURTHER INTEREST IN THE TRUST PROPERTY
     If a borrower takes a payment holiday or makes an underpayment in respect
of interest pursuant to the terms of a flexible loan, then the outstanding
principal balance of the flexible loan will increase by, in the case of a
payment holiday, the amount of interest that would have been paid on the
relevant loan if not for such payment holiday and, in the case of an
underpayment, the excess of the amount of interest that would have been paid on
the relevant loan if not for such underpayment over the reduced amount of
interest paid by the borrower (in each case, the CAPITALISED INTEREST).

     The increase in the loan balance as a result of the capitalised interest
will be allocated to the Funding share of the trust property and to the seller
share of the trust property, based on their respective percentage shares in the
trust property as calculated on the previous distribution date.

     Prior to an insolvency event occurring in respect of the seller, on each
distribution date, the seller will make a cash payment to Funding in an amount
equal to Funding's share of the capitalised interest in respect of those loans
that are subject to payment holidays or underpayments. Following such payment:

     *   the seller share of the trust property will increase by an amount
         equal to the amount paid to Funding for Funding's share of the
         capitalised interest, and Funding's share of the trust property will
         decrease by a corresponding amount; and

     *   Funding will apply the proceeds of the amount paid by the seller in
         accordance with the Funding pre-enforcement revenue priority of
         payments and, after enforcement of the Funding security, in accordance
         with the Funding post enforcement priority of payments.

     If an insolvency event occurs in respect of the seller, then the seller
may acquire from Funding its share of the capitalised interest in the same
manner and for the same purpose described above, but it is not obliged to do
so.


                                      127




PAYMENT BY THE SELLER TO FUNDING OF THE AMOUNT OUTSTANDING UNDER AN
INTERCOMPANY LOAN
     If the seller offers to make a payment to Funding of the amount
outstanding under a term advance that forms part of an intercompany loan, then
Funding may accept that offer but only if:

     *   either:

         (a)  the aggregate outstanding principal balance of the relevant term
              advance under an intercompany loan is less than 10 per cent. of
              the principal balance of that term advance immediately after it
              was drawn by Funding; or

         (b)  (i) the issuing entity or a previous issuing entity would be
              required to deduct or withhold from any payment of principal or
              interest or any other amount under any of the issuing entity
              notes or the previous notes (as the case may be) any amount for
              or on account of any present or future taxes, duties, assessments
              or governmental charges of whatever nature or (ii) Funding would
              be required to deduct or withhold from amounts due under an
              intercompany loan any amount on account of any present or future
              taxes, duties, assessments or governmental charges of whatever
              nature and the issuing entity or that previous issuing entity (as
              the case may be) is not able to arrange the substitution of a
              company incorporated in another jurisdiction approved by the
              relevant note trustee or previous note trustee (as the case may
              be) as principal debtor under the relevant issuing entity notes
              or previous notes (as the case may be) or as lender under the
              relevant intercompany loan agreement, as the case may be; or

         (c)  the issuing entity, or a previous issuing entity, has delivered a
              certificate to Funding, the issuing entity security trustee or
              the relevant previous issuing entity security trustee and the
              rating agencies to the effect that it would be unlawful for the
              issuing entity or that previous issuing entity (as the case may
              be) to make, fund or allow that term advance to remain
              outstanding and stating that that the issuing entity or that
              previous issuing entity (as the case may be) requires Funding to
              prepay that term advance; or

         (d)  (in relation to the previous intercompany loans made by Holmes
              Financing (No. 7) PLC and Holmes Financing (No. 8) PLC only) the
              new Basel Capital Accord (as described in the consultative
              document "The New Basel Capital Accord" published in April 2003
              by the Basel Committee on Banking Supervision and in their
              further consultative documents) has been implemented in the
              United Kingdom, whether by the rule of law, recommendation of
              best practice or by any other regulation, no note enforcement
              notice has been served and the seller has given not less than 30
              and not more than 60 days notice of the offer by the seller to be
              made on or after the interest payment date falling in April 2007;
              or

         (e)  (in relation to each intercompany loan made by the issuing entity
              under the master intercompany loan agreement) the new Basel
              Capital Accord (as described in the consultative document "The New
              Basel Capital Accord" published on 14 July 2004 by the European
              Commission) has been implemented in the United Kingdom, whether by
              the rule of law, recommendation of best practice or by any other
              regulation, no note enforcement notice has been served and Funding
              has given not less than 30 and not more than 60 days notice to the
              note trustee and the issuing entity, but only if so specified with
              respect to the corresponding issuing entity notes;

     *   the security trustee has received written confirmation from each of
         the rating agencies that there would not be any adverse effect on the
         then current ratings of the outstanding notes if Funding accepted
         the offer;

     *   Funding would receive the payment on a distribution date; and

     *   the relevant issuing entity has confirmed to Funding that the proceeds
         of the corresponding payment made by Funding to the relevant issuing
         entity would be applied to repay the relevant intercompany loan and
         the relevant issuing entity has exercised its right to prepay the
         corresponding series of notes in these circumstances.

     The Funding share of the trust property would decrease by an amount equal
to the payment made by the seller and the seller share would increase by a
corresponding amount.


TERMINATION OF MORTGAGES TRUST
     The mortgages trust will terminate on the later to occur of:

     *   the date on which all amounts due from Funding under all the
         intercompany loan agreements have been repaid in full; and


                                      128




     *   any other date agreed in writing by Funding and the seller.


RETIREMENT OF MORTGAGES TRUSTEE
     The mortgages trustee is not entitled to retire or otherwise terminate its
appointment. The seller and Funding covenant not to replace the mortgages
trustee.


GOVERNING LAW
     The mortgages trust deed is governed by English law.


                                      129




                    THE MASTER INTERCOMPANY LOAN AGREEMENT

     The following section contains a summary of the material terms of the
master intercompany loan agreement. The summary does not purport to be complete
and is subject to the provisions of the master intercompany loan agreement.


THE FACILITY
     Pursuant to the terms of the master intercompany loan agreement, the
issuing entity will lend to Funding from time to time on the relevant closing
date for each issue an aggregate amount in sterling equal to the proceeds of
the issue of such issuing entity notes.

     For the purposes of this prospectus, each such advance of funds will be
divided into separate term advances which together shall constitute an
intercompany loan under the master intercompany loan agreement. Each
intercompany loan will be divided into one or more term advances. Each such
term advance under the master intercompany loan agreement will relate to a
particular series and class (or sub-class) of issuing entity notes. The
intercompany loan relating to the particular issue being issued on the relevant
closing date of the relevant prospectus supplement is referred to as the
current intercompany loan. The term advance supplement to the master
intercompany loan agreement will contain the terms of each term advance.
Funding will use the proceeds of each term advance under the master
intercompany loan agreement to:

     *   pay the seller part of the consideration for loans (together with
         their related security) sold by the seller to the mortgages trustee in
         connection with the relevant issue by the issuing entity and the
         making of the relevant term advances to Funding, which will result in
         an increase in the amount of the trust property and a corresponding
         adjustment to the value of the Funding share of the trust property and
         the value of the seller share of the trust property;

     *   acquire part of the seller's share of the trust property (such payment
         to be made to the seller which will result in a corresponding decrease
         of the seller's share of the trust property and a corresponding
         increase in Funding's share of the trust property);

     *   fund or replenish the first reserve fund; and/or

     *   make a payment to the issuing entity or to a previous issuing entity
         or to a new issuing entity to refinance an existing term advance.


RATINGS DESIGNATIONS OF THE TERM ADVANCES
     The AAA term advances reflect the ratings expected to be assigned to the
corresponding class A notes by the rating agencies on the relevant closing
date, except that AAA term advances may correspond to money market notes rated
at least A-1+/P-1/F-1+. The AA term advances reflect the rating expected to be
assigned to the class B notes by the rating agencies on the relevant closing
date. The A term advances reflect the rating expected to be assigned to the
class M notes by the rating agencies on the relevant closing date. The BBB term
advances reflect the rating expected to be assigned to the class C notes by the
rating agencies on the relevant closing date. The BB term advances reflect the
rating expected to be assigned to the class D notes by the rating agencies on
the relevant closing date. If, after any closing date, the rating agencies
subsequently change the ratings assigned to a series and class (or sub-class)
of the issuing entity notes, then this will not affect the designated ratings
of the term advances under the master intercompany loan.


CONDITIONS TO DRAWDOWN
     The issuing entity may make new term advances to Funding and issue
corresponding series and classes (or sub-classes) of issuing entity notes from
time to time without obtaining the consent of existing noteholders. The issuing
entity will not be obliged to make the new term advances available to Funding
unless the issuing entity security trustee is satisfied on the relevant closing
date that a number of conditions have been met, including:

     *   that the corresponding series and class (or sub-class) of issuing
         entity notes have been issued and the proceeds received by or on
         behalf of the issuing entity;

     *   that Funding has delivered a certificate certifying that it is
         solvent; and

     *   that each of the transaction documents has been duly executed by the
         relevant parties to them.


                                      130




REPRESENTATIONS AND AGREEMENTS
     Funding will make several representations to the issuing entity in the
master intercompany loan agreement including representations that Funding has
been duly incorporated and that it has the requisite corporate power and
authority to enter into the transaction documents to which it is a party.

     In addition, Funding will agree that:

     *   it will not create or permit to subsist any encumbrance, unless
         arising by operation of law, or other security interest over any of
         its assets other than pursuant to the transaction documents;

     *   it will not carry on any business or engage in any activity whatsoever
         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;

     *   it will not have any subsidiaries, any subsidiary undertakings, both
         as defined in the Companies Act 1985 as amended, or any employees or
         premises;

     *   it will not transfer, sell, lend, part with or otherwise dispose of
         all or any of its assets, properties or undertakings or any interest,
         estate, right, title or benefit therein other than as contemplated in
         the transaction documents;

     *   it will not pay any dividend or make any other distribution to its
         shareholders, other than in accordance with the Funding deed of
         charge, and it will not issue any new shares;

     *   it will not incur any indebtedness in respect of any borrowed money or
         give any guarantee in respect of any indebtedness or of any obligation
         of any person whatsoever other than indebtedness contemplated by the
         transaction documents; and

     *   it will not enter into any amalgamation, demerger, merger or
         reconstruction, nor acquire any assets or business nor make any
         investments other than as contemplated in the transaction documents.


PAYMENTS OF INTEREST
     The interest rate applicable to the term advances made under the master
intercompany loan from time to time will be determined (other than, in each
case, in respect of the first period) by reference to LIBOR for three-month
sterling deposits or, for some term advances, such other sterling LIBOR rate as
may be specified in the applicable term advance supplement plus or minus, in
each case, a margin which may differ for each separate term advance. LIBOR for
an interest period will be determined on the relevant interest determination
date. The relevant prospectus supplement sets out details of the interest
payment dates and payment of interest on the term advances under the
intercompany loan relating to the series and class (or sub-class) of issuing
entity notes issued.

     In addition, Funding will agree to pay an additional fee to the issuing
entity on each interest payment date or otherwise when required. The fee on
each interest payment date will be equal to the amount needed by the issuing
entity to pay or provide for other amounts falling due, if any, to be paid to
its creditors (other than amounts of interest and principal due on the issuing
entity notes and tax that can be met out of the issuing entity's profits) and a
sum (in amount up to 0.02 per cent. of the interest paid to the issuing entity
on the term advances on each interest payment date) to be retained by the
issuing entity as profit. The fee will be paid by Funding out of the Funding
available revenue receipts.


REPAYMENT OF PRINCIPAL ON THE TERM ADVANCES
     The term advances under the master intercompany loan agreement will be
repaid on the dates and in the priorities described in "CASHFLOWS -
DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF
THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE
ISSUING ENTITY SECURITY".


DEFERRAL OF PAYMENTS ON BB TERM ADVANCES, BBB TERM ADVANCES, A TERM ADVANCES
AND AA TERM ADVANCES WHEN LOSSES ARE RECORDED ON RESPECTIVE PRINCIPAL
DEFICIENCY LEDGERS AND IN OTHER CIRCUMSTANCES
     If:

     *   a principal loss has been recorded on the principal deficiency ledger
         in respect of any of the BB term advances, the BBB term advances, the
         A term advances or the AA term advances


                                      131




         (whether in respect of a term advance under the current intercompany
         loan, any previous intercompany loan or any new intercompany loan); or

     *   monies standing to the credit of the first reserve fund have been
         used, on or prior to the relevant interest payment date, to cure a
         principal deficiency in respect of the BB term advances and/or the BBB
         term advances and/or the A term advances and/or the AA term advances
         (whether in respect of a term advance under the current intercompany
         loan, any previous intercompany loan or any new intercompany loan),
         and the first reserve fund has not been replenished by a corresponding
         amount on the relevant interest payment date; or

     *   as at the relevant interest payment date, the total 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 total outstanding
         principal balance of loans in the mortgages trust,

then the BB term advances, the BBB term advances, the A term advances, and, as
applicable, the AA term advances will not be entitled to principal repayments
(i) until the relevant circumstance as described in the preceding bulleted list
has been cured or otherwise ceases to exist; or (ii) unless no AAA term
advances are outstanding.


LIMITED RECOURSE
     Funding will only be obliged to pay amounts to the issuing entity in
respect of any term advance under the master intercompany loan agreement to the
extent that it has funds to do so after making payments ranking in priority to
amounts due on the term advances.

     If, on the final repayment date of a term advance under the master
intercompany loan, there is a shortfall between the amount of interest and/or
principal due on that term advance and the amount available to Funding to make
that payment, then that shortfall shall not be due and payable to the issuing
entity until the time (if ever) when Funding has enough money available to pay
the shortfall on that term advance (after making any other payments due that
rank higher in priority to that advance).

     If, on the final repayment date of an intercompany loan, unless otherwise
specified in the relevant term advance supplement, there is a shortfall between
the amount required to pay all outstanding interest and/or principal on the AA
term advances, and/or the A term advances and/or the BBB term advances and/or
the BB term advances constituting that intercompany loan and the amount
available to Funding to make the relevant payments, then the shortfall shall be
deemed to be not due and payable under the relevant intercompany loan agreement
and any claim that the issuing entity may have against Funding in respect of
that shortfall will be extinguished.


MASTER INTERCOMPANY LOAN EVENTS OF DEFAULT
     The master intercompany loan agreement will contain events of default
(each a MASTER INTERCOMPANY LOAN EVENT OF DEFAULT), which will include, among
others, the following events:

     *   a default by Funding for a period of three London business days in the
         payment of any amount payable under any intercompany loan agreement
         (whether any previous intercompany loan agreement, the master
         intercompany loan agreement or any new intercompany loan agreement)
         (but subject to the limited recourse provisions described later in
         this section and in "- LIMITED RECOURSE");

     *   Funding does not comply in any material respect with its obligations
         under the transaction documents (other than non-payment as set out in
         the preceding paragraph) and that non-compliance, if capable of
         remedy, is not remedied promptly and in any event within twenty London
         business days of Funding becoming aware of its non-compliance or of
         receipt of notice from the security trustee requiring Funding's non-
         compliance to be remedied; and

     *   insolvency related events occur in relation to Funding or it is, or
         becomes, unlawful for Funding to perform its obligations under any of
         the transaction documents.

     Investors should note that, as described in "- LIMITED RECOURSE", it will
not be an event of default under an intercompany loan agreement (whether any
previous intercompany loan agreement, the master intercompany loan agreement or
any new intercompany loan agreement) if default is made by Funding in paying
amounts due under the intercompany loan agreement where Funding does not have
the money available to make the relevant payment. The ability of the issuing
entity to repay each series and class (or sub-class) of issuing entity notes
will depend upon payments to the issuing entity from Funding under the
corresponding term advances pursuant to the master intercompany loan agreement.
See "RISK FACTORS -


                                      132




FAILURE BY FUNDING TO MEET ITS OBLIGATIONS UNDER THE MASTER
INTERCOMPANY LOAN AGREEMENT WOULD ADVERSELY AFFECT PAYMENTS ON THE ISSUING
ENTITY NOTES".

     Investors should also note that an event of default by Funding in respect
of any previous intercompany loan or any new intercompany loan or any agreement
entered into by Funding in connection with that previous intercompany loan or
new intercompany loan, will constitute an event of default under the current
intercompany loan.

     If a master intercompany loan event of default occurs, then the security
trustee will be entitled to deliver a notice to Funding stating that a master
intercompany loan event of default has occurred (a MASTER INTERCOMPANY LOAN
ENFORCEMENT NOTICE). Upon the service of a master intercompany loan enforcement
notice, the security trustee may direct that the term advances become
immediately due and payable and/or that the term advances become due and
payable on the demand of the security trustee.


NEW INTERCOMPANY LOAN AGREEMENTS WITH NEW ISSUING ENTITIES
     New issuing entities may be established by Holdings for the purpose of
issuing new notes to investors and using the proceeds thereof to make new
intercompany loans to Funding. The issuance of new notes by a new issuing
entity and the making of the related new intercompany loan will only be
permitted if certain conditions are satisfied, including, among others, that
the then current ratings of the issuing entity notes outstanding at that time
will not, as a result of the new issuing entity issuing any new notes, be
adversely affected.

     See "RISK FACTORS - IF FUNDING ENTERS INTO NEW INTERCOMPANY LOAN
AGREEMENTS WITH NEW ISSUING ENTITIES, THEN THE NEW TERM ADVANCES MAY RANK AHEAD
OF THE CURRENT TERM ADVANCES AS TO PAYMENT, AND ACCORDINGLY NEW NOTES MAY RANK
AHEAD OF THE ISSUING ENTITY NOTES AS TO PAYMENT", "RISK FACTORS - NEW ISSUING
ENTITIES AND NEW START-UP LOAN PROVIDERS WILL SHARE IN THE SAME SECURITY
GRANTED BY FUNDING TO THE ISSUING ENTITY, AND THIS MAY ADVERSELY AFFECT
PAYMENTS ON THE ISSUING ENTITY NOTES", and  "RISK FACTORS - THE PREVIOUS
ISSUING ENTITIES, THE FUNDING SWAP PROVIDER AND THE START-UP LOAN PROVIDER
ALREADY SHARE IN THE SECURITY BEING GRANTED BY FUNDING TO THE ISSUING ENTITY,
WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUING ENTITY NOTES".


FUNDING'S BANK ACCOUNTS
     Funding maintains two bank accounts in its name (managed by the cash
manager) with Abbey. These are:

     (a) the Funding GIC account: the reserve funds (including the Funding
         liquidity reserve fund and the Funding reserve fund) are credited to
         this account and on each distribution date Funding's share of the
         mortgages trust available revenue receipts and any distribution of
         principal receipts to Funding under the mortgages trust are initially
         deposited in this account. On each interest payment date, amounts
         required to meet Funding's obligations to its various creditors are,
         with the consent of the security trustee, transferred to the Funding
         transaction account; and

     (b) the Funding transaction account: on each interest payment date, monies
         standing to the credit of the Funding GIC account are, with the
         consent of the security trustee, transferred to the Funding
         transaction account and applied by the cash manager in accordance with
         the relevant order of priority of payments. Amounts representing
         Funding's profits are retained in the Funding transaction account.

     If collateral is posted by the Funding swap provider under the Funding
swap agreement, Funding shall open a new account in its name, subject to the
terms of the Funding swap agreement, called the FUNDING COLLATERAL ACCOUNT into
which the collateral will be deposited. See "THE SWAP AGREEMENTS - RATINGS
DOWNGRADE OF SWAP PROVIDERS".

     The accounts referred to above are currently maintained or to be
maintained with the account bank but may be required to be transferred to an
alternative bank in certain circumstances, including if the short-term,
unguaranteed and unsecured ratings ascribed to the account bank fall below A-1+
(or in the circumstances described below, A-1) by Standard & Poor's, F1 by
Fitch and P-1 by Moody's. So long as the relevant deposit amount is less than
30 per cent. of the amount of the Funding share in the trust property, then the
short-term, unguaranteed and unsecured rating required to be ascribed to the
account bank by Standard & Poor's shall be at least A-1. Such a transfer is not
required despite such a downgrade if the account bank: (i) procures that an
entity with the required rating becomes a co-obligor in respect of the
obligations of the account bank; (ii) procures that an entity with the required
rating provides a guarantee of the obligations of the account bank; or (iii)
takes such other actions to ensure that the rating assigned to the outstanding


                                      133




notes is not adversely affected by the ratings downgrade, in each case
provided that the then current ratings of the outstanding notes shall not be
adversely affected by each or any of the above actions.


GOVERNING LAW
     The master intercompany loan agreement is governed by English law.


                                      134




                      SECURITY FOR FUNDING'S OBLIGATIONS

     Funding has granted security for its obligations under the master
intercompany loan agreement (and the other transaction documents to which it is
a party) by entering into the Funding deed of charge with the security trustee,
the cash manager, the account bank, the seller, the corporate services
provider, the previous issuing entities, the Funding swap provider and the
start-up loan provider. The issuing entity has entered into a deed of accession
to the Funding deed of charge which means that it shares in the security
granted by Funding under the Funding deed of charge. In addition, if Funding
enters into new intercompany loan agreements with new issuing entities, then
the new issuing entities (together with any new start-up loan providers), will
enter into deeds of accession in relation to the Funding deed of charge. This
means that they will also share in the security granted by Funding under the
Funding deed of charge with the existing Funding secured creditors.

     The Funding deed of charge has seven primary functions:

     *   it sets out the covenants of Funding;

     *   it creates security in favour of the security trustee which the
         security trustee then administers on trust for each of the Funding
         secured creditors (including secured creditors that accede to the
         Funding deed of charge in connection with new term advances made by
         the issuing entity or by a new issuing entity under a new intercompany
         loan);

     *   it sets out the order in which the cash manager applies money received
         by Funding prior to enforcement of the security;

     *   it sets out the enforcement procedures relating to a default by
         Funding on its covenants under the transaction documents (including
         provisions relating to the appointment of a receiver);

     *   it sets out the order in which the security trustee applies money
         received by Funding following the enforcement of the security;

     *   it sets out the appointment of the security trustee, its powers and
         responsibilities and the limitations on those responsibilities; and

     *   it sets out how new creditors of Funding can accede to the terms of
         the Funding deed of charge.

     The following section contains a summary of the material terms of the
Funding deed of charge. The summary does not purport to be complete and is
subject to the provisions of the Funding deed of charge.


COVENANTS OF FUNDING
     The Funding deed of charge contains covenants made by Funding in favour of
the security trustee on trust for the benefit of itself, any receiver of
Funding and the other Funding secured creditors. The main covenants are that
Funding will pay all amounts due to each of the Funding secured creditors as
they become due (subject to the limited recourse provisions) and that it will
comply with its other obligations under the transaction documents to which it
is or will be a party.


FUNDING SECURITY
     Under the Funding deed of charge, Funding creates the following security
(also known as the FUNDING SECURITY) for and on behalf of the Funding secured
creditors in respect of its obligations under the intercompany loans
outstanding at any one time and the other transaction documents to which it is
or will be a party:

     *   a first ranking fixed charge (which may take effect as a floating
         charge) over the Funding share of the trust property;

     *   an assignment by way of first ranking fixed security of all of its
         rights and interest in the transaction documents to which Funding is a
         party from time to time;

     *   a charge by way of first fixed charge (which may take effect as a
         floating charge) of the rights and benefits of Funding in the Funding
         GIC account, the Funding transaction account, all amounts standing to
         the credit of those accounts and all authorised investments purchased
         from those accounts;


                                      135




     *   with regard to all of Funding's assets located in England and Wales or
         governed by English law, a first ranking floating charge over all the
         assets and the undertaking of Funding not otherwise secured by any
         fixed charge detailed here; and

     *   with regard to all of Funding's assets located in Scotland or governed
         by Scots law, a first ranking floating charge.


NATURE OF SECURITY - FIXED CHARGE
     Funding may not deal with those of its assets which are subject to a fixed
charge without the consent of the security trustee. Accordingly, Funding is not
permitted to deal with the assets which are expressed to be subject to a fixed
charge in its ordinary course of business. In this way, the security is said to
"fix" over those assets which are expressed to be subject to a fixed charge
(being the charges described in the first three bullet points in this section).


NATURE OF SECURITY - FLOATING CHARGE
     Unlike the fixed charges, the floating charge does not attach to specific
assets but instead "floats" over a class of assets which may change from time
to time, allowing Funding to deal with those assets and to give third parties
title to those assets free from any encumbrance in the event of sale, discharge
or modification, provided those dealings and transfers of title are in the
ordinary course of Funding's business. Any of Funding's assets, whether
currently held or acquired after the relevant closing date (including assets
acquired as a result of the disposition of any other asset of Funding), which
are not subject to the fixed charges mentioned in this section and all of its
Scottish assets are subject to the floating charge.

     The Funding deed of charge was created prior to 15 September 2003.
Accordingly, the prohibition in section 72A of the Insolvency Act on the
appointment of an administrative receiver under floating charges created after
that date will not apply to any appointment made pursuant to the Funding deed
of charge.

     The existence of the floating charge allows the security trustee to
appoint an administrative receiver of Funding and thereby prevent the
appointment of an administrator or receiver of Funding by one of Funding's
other creditors. Therefore, in the event that enforcement proceedings are
commenced in respect of amounts due and owing by Funding, the security trustee
will always be able to control those proceedings in the best interests of the
Funding secured creditors. However, see "RISK FACTORS - CHANGES OF LAW MAY
ADVERSELY AFFECT YOUR INTERESTS" relating to potential prohibition on
appointment of administrative receivers.

     The interest of the Funding secured creditors in property and assets over
which there is a floating charge only will rank behind the expenses of any
liquidation or any administration and the claims of certain other preferential
creditors on enforcement of the Funding security. Section 250 of the Enterprise
Act abolishes crown preference in relation to all insolvencies and thus reduces
the categories of preferential debts that are to be paid in priority to debts
due to the holder of a floating charge but a new Section 176A of the Insolvency
Act (as inserted by Section 251 of the Enterprise Act) requires a "prescribed
part" (up to a maximum amount of {pound-sterling}600,000) of the floating
charge realisations available for distribution to be set aside to satisfy the
claims of unsecured creditors. This means that the fees and expenses of any
administration and preferential creditors will be paid out of the proceeds of
enforcement of the floating charge ahead of amounts due to the issuing entity
under the master intercompany loan agreement. Again, see "RISK FACTORS -
CHANGES OF LAW MAY ADVERSELY AFFECT YOUR INTERESTS" relating to the
introduction of enhanced rights for unsecured creditors in respect of floating
charge recoveries.

     The floating charge created by the Funding deed of charge may CRYSTALLISE
and become a fixed charge over the relevant class of assets owned by Funding at
the time of crystallisation. Crystallisation will occur automatically following
the occurrence of specific events set out in the Funding deed of charge,
including, among other events, notice to Funding from the security trustee
following an intercompany loan event of default except in relation to Funding's
Scottish assets, where crystallisation will occur on the appointment of an
administrative receiver or upon the commencement of the winding up of Funding.
A crystallised floating charge will rank ahead of the claims of unsecured
creditors but will continue to rank behind the claims of preferential creditors
(as referred to in this section) on enforcement of the Funding security.


FUNDING PRE-ENFORCEMENT PRIORITY OF PAYMENTS
     The Funding deed of charge sets out the order of priority of distribution
by the cash manager, as at the closing date and prior to the enforcement of the
Funding security, of amounts standing to the credit of the Funding transaction
account on each interest payment date. This order of priority is described in
"CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE REVENUE RECEIPTS" and "CASHFLOWS
- - DISTRIBUTION OF FUNDING


                                      136




AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY
OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING ENTITY
SECURITY".


FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS WITH NEW ISSUING
ENTITIES
     If any new issuing entities are established to issue new notes and
accordingly to make new term advances to Funding, such new issuing entities
(together with any new start-up loan providers) will enter into deeds of
accession or supplemental deeds in relation to the Funding deed of charge which
may, depending on the type of new notes to be issued, require amendments, among
other things, to the Funding pre-enforcement revenue priority of payments, the
Funding pre-enforcement principal priority of payments and the Funding post
enforcement priority of payments to reflect the amounts due to the new issuing
entity and any new start-up loan provider. The ranking of those new amounts due
will be as follows:

     *   subject to the rules regarding the application of principal receipts
         by Funding (see "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE
         PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY OR THE
         OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUING ENTITY
         SECURITY - RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL
         RECEIPTS AND FUNDING PRINCIPAL RECEIPTS"), all amounts due and payable
         to the previous issuing entities, the issuing entity and any new
         issuing entity will be paid, subject to their relevant repayment
         dates, in descending order of the respective ratings of their term
         advances so the term advance with the highest term advance rating will
         be paid first and the term advance with the lowest term advance rating
         will be paid last; and

     *   all start-up loan providers will rank in no order of priority between
         them but in proportion to the respective amounts due to them.


ENFORCEMENT
     The Funding deed of charge sets out the general procedures by which the
security trustee may take steps to enforce the security created by Funding so
that the security trustee can protect the interests of each of the Funding
secured creditors.

     The Funding deed of charge requires the security trustee to consider the
interests of each of the Funding secured creditors as to the exercise of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee in the event of a conflict between the interests of the previous
issuing entities, the issuing entity and any new issuing entities and the
interests of any other Funding secured creditors, to consider only, unless
stated otherwise, the interests of the previous issuing entities, the issuing
entity and any new issuing entities. As among the previous issuing entities,
the issuing entity and any new issuing entities, the security trustee will
exercise its rights under the Funding deed of charge only in accordance with
the directions of the previous issuing entities, the issuing entity and/or the
new issuing entity(s) with the highest-ranking term advance ratings. If the
previous issuing entities, the issuing entity and/or any new issuing entities
with term advances of equal ratings give conflicting directions, then the
security trustee will act in accordance with the directions of the previous
issuing entities, the issuing entity or new issuing entity (or two or more of
them if in agreement) whose aggregate principal amount outstanding of its/their
highest-ranking term advances is the greatest. In all cases, the security
trustee will only act if it is indemnified to its satisfaction.

     The Funding security will become enforceable upon the service of an
intercompany loan enforcement notice under any intercompany loan, provided
that, if the Funding security has become enforceable otherwise than by reason
of a default in payment of any amount due on any of the term advances, the
security trustee will not be entitled to dispose of all or part of the assets
comprised in the Funding security unless either:

     *   a sufficient amount would be realised to allow a full and immediate
         discharge of all amounts owing in respect of the AAA term advances -
         including the AAA term advances made under the previous intercompany
         loans, the current intercompany loan and any new intercompany loans
         (or, once these AAA term advances have been repaid, the term advances
         with the next highest term advance rating, and so on); or

     *   the security trustee is of the opinion that the cashflow expected to
         be received by Funding will not (or that there is a significant risk
         that it will not) be sufficient, having regard to any other relevant
         actual, contingent or prospective liabilities of Funding, to discharge
         in full over time all amounts owing in respect of the AAA term
         advances - including the AAA term advances made under the previous
         intercompany loans, the current intercompany loan and any new
         intercompany loans (or, once these AAA term advances have been repaid,
         the term advances with the next highest term advance rating, and so
         on).


                                      137




     Each of the Funding secured creditors will agree under the Funding deed of
charge that they will not take steps directly against Funding for any amounts
owing to them, unless the security trustee has become bound to enforce the
Funding security but has failed to do so within 30 days of becoming so bound.


FUNDING POST ENFORCEMENT PRIORITY OF PAYMENTS
     The Funding deed of charge sets out the order of priority of distribution
as at the relevant closing date of each issue by the security trustee,
following service of an intercompany loan enforcement notice, of amounts
received or recovered by the security trustee or a receiver appointed on its
behalf. This order of priority is described in "CASHFLOWS - DISTRIBUTION OF
FUNDING PRINCIPAL RECEIPTS AND FUNDING REVENUE RECEIPTS FOLLOWING ENFORCEMENT
OF THE FUNDING SECURITY".


FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS WITH NEW ISSUING
ENTITIES
     Any deeds of accession will amend the Funding post enforcement priority of
payments to reflect the amounts due to the new issuing entity and any new
start-up loan provider or any other relevant creditor that has acceded to the
terms of the Funding deed of charge.


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE SECURITY TRUSTEE
     The security trustee is appointed to act as trustee on behalf of the
Funding secured creditors on the terms and conditions of the Funding deed of
charge. It holds the benefit of the security created by the Funding deed of
charge on trust for each of the Funding secured creditors in accordance with
the terms and conditions of the Funding deed of charge.

     The Funding Deed of Charge provides that the security trustee may agree
amendments or modifications to any of the transaction documents:

     *   which in the opinion of the security trustee it may be expedient to
         make, provided that the security trustee is of the opinion acting
         reasonably, that such modifications will not be materially prejudicial
         to the interests of the Funding secured creditors or, if it is not of
         that opinion in relation to any Funding secured creditors, such
         Funding secured creditor has given its written consent to such
         modifications;

     *   which in the opinion of the security trustee are made to correct a
         manifest error or are of a formal, minor or technical nature; or

     *   provided that the rating agencies confirm that as a result of such
         modification there will not be any adverse effect on the then current
         ratings by the rating agencies of any series or class (or sub-class)
         of notes.

     If any new funding entity is established, then the security trustee may
agree to changes to the transaction documents to enable the inclusion of such
new funding entity as a beneficiary of the mortgages trust, and the prior
consent of noteholders will not be obtained in relation to those modifications,
provided that the rating agencies confirm that the inclusion of the new funding
entity as a beneficiary of the mortgages trust would not adversely affect the
existing ratings of any series or class (or sub-class) of notes.


THE SECURITY TRUSTEE'S FEES AND EXPENSES
     Funding shall reimburse the security trustee for all its costs and
expenses properly incurred in acting as security trustee. The security trustee
is entitled to a fee payable quarterly in the amount agreed from time to time
by the security trustee and Funding. Funding has agreed to indemnify the
security trustee and each of its officers, employees and advisers from and
against all claims, actions, proceedings, demands, liabilities, losses,
damages, costs and expenses arising out of or in connection with:

     *   the transaction documents; or

     *   the security trustee's engagement as security trustee,

which it or any of its officers, employees or advisers may suffer.

     Funding is not responsible under the Funding deed of charge for any
liabilities, losses, damages, costs or expenses resulting from fraud,
negligence, wilful misconduct or breach of the terms of the Funding deed of
charge by the security trustee or any of its officers or employees.


                                      138




RETIREMENT AND REMOVAL
     Subject to the appointment of a successor security trustee, the security
trustee may retire after giving three months' notice in writing to Funding.

     Funding may remove the security trustee at any time provided that it has
the consent, which must not be unreasonably withheld or delayed, of each of the
other Funding secured creditors to the removal.

     In addition, the security trustee may, subject to conditions specified in
the Funding deed of charge, appoint a co-trustee to act jointly with it.


ADDITIONAL PROVISIONS OF THE FUNDING DEED OF CHARGE
     The Funding deed of charge contains a range of provisions regulating the
scope of the security trustee's duties and liabilities. These include the
following:

     *   the security trustee will, if reasonably practicable, give prior
         notification to the seller of the security trustee's intention to
         enforce the Funding security (although any failure to so notify will
         not prejudice the ability of the security trustee to enforce the
         Funding security);

     *   the security trustee is not responsible for the adequacy or
         enforceability of the Funding deed of charge or any other transaction
         document;

     *   the security trustee is not required to exercise its powers under the
         Funding deed of charge without being directed to do so by the issuing
         entity, the previous issuing entities, any new issuing entities or the
         other Funding secured creditors;

     *   the security trustee may rely on documents provided by the mortgages
         trustee, Funding and the cash manager and the advice of consultants
         and advisors;

     *   the security trustee is not required to monitor whether an
         intercompany loan event of default under any intercompany loan has
         occurred or compliance by Funding with the transaction documents;

     *   the security trustee will be taken not to have knowledge of the
         occurrence of an intercompany loan event of default under any
         intercompany loan unless the security trustee has received notice from
         a Funding secured creditor stating that an intercompany loan event of
         default has occurred and describing that intercompany loan event of
         default;

     *   the security trustee has no duties or responsibilities except those
         expressly set out in the Funding deed of charge or the transaction
         documents;

     *   any action taken by the security trustee under the Funding deed of
         charge or any transaction document binds all of the Funding secured
         creditors;

     *   each Funding secured creditor must make its own independent
         investigations, without reliance on the security trustee, as to the
         affairs of Funding and whether or not to request that the security
         trustee take any particular course of action under any transaction
         document;

     *   the security trustee and its affiliates may engage in any kind of
         business with Funding or any of the Funding secured creditors as if it
         were not security trustee and may receive consideration for services
         in connection with any transaction document or otherwise without
         having to account to the Funding secured creditors;

     *   the security trustee has no liability under or in connection with the
         Funding deed of charge or any other transaction document, whether to a
         Funding secured creditor or otherwise, other than to the extent to
         which (a) the liability is able to be satisfied in accordance with the
         Funding deed of charge out of the property held by it on trust under
         the Funding deed of charge and (b) it is actually indemnified for the
         liability. This limitation of liability does not apply to a liability
         of the security trustee to the extent that it is not satisfied because
         there is a reduction in the extent of the security trustee's
         indemnification as a result of its fraud, negligence or wilful
         misconduct or breach of the terms of the Funding deed of charge; and

     *   the security trustee is not responsible for any deficiency which may
         arise because it is liable to tax in respect of the proceeds of
         security.

     The security trustee has had no involvement in the preparation of any part
of this prospectus, other than any particular reference to the security
trustee. The security trustee expressly disclaims and takes no responsibility
for any other part of this prospectus. The security trustee makes no statement
or representation in this prospectus, has not authorised or caused the issue of
any part of it and takes no


                                      139




responsibility for any part of it. The security trustee does not guarantee the
performance of the issuing entity notes or the payment of principal or interest
on the issuing entity notes.


GOVERNING LAW
     The Funding deed of charge is governed by English law.


                                      140




                 SECURITY FOR THE ISSUING ENTITY'S OBLIGATIONS

     The issuing entity has granted security for its obligations by entering
into the issuing entity deed of charge with the issuing entity secured
creditors.

     The issuing entity deed of charge has six primary functions:

     *   it sets out covenants of the issuing entity;

     *   it creates security for the issuing entity security trustee which the
         issuing entity security trustee then administers on trust for each of
         the issuing entity secured creditors (including secured creditors that
         accede to the issuing entity deed of charge in connection with future
         series and classes (or sub-classes) of issuing entity notes);

     *   it sets out the enforcement procedures relating to a default by the
         issuing entity of its covenants under the transaction documents
         (including the appointment of a receiver);

     *   it sets out the order in which the issuing entity security trustee
         applies monies standing to the credit of the transaction accounts
         following the enforcement of the issuing entity security;

     *   it sets out the appointment of the issuing entity security trustee,
         its powers and responsibilities and the limitations on those
         responsibilities; and

     *   it sets out how creditors of the issuing entity can accede to the
         terms of the issuing entity deed of charge.

     The following section contains a summary of the material terms of the
issuing entity deed of charge. The summary does not purport to be complete and
is subject to the provisions of the issuing entity deed of charge.


COVENANTS OF THE ISSUING ENTITY
     The issuing entity deed of charge contains covenants made by the issuing
entity in favour of the issuing entity security trustee on trust for the
benefit of itself, any receiver of the issuing entity and the issuing entity
secured creditors. The main covenants are that the issuing entity will pay all
amounts due to each of the issuing entity secured creditors as they become due
(subject to applicable deferral provisions) and that it will comply with its
other obligations under the transaction documents.


ISSUING ENTITY SECURITY
     Under the issuing entity deed of charge, the issuing entity creates the
following security in respect of its obligations under the issuing entity notes
and the other transaction documents to which it is or will be a party:

     *   an assignment and charge by way of first fixed security of the issuing
         entity's rights under the transaction documents to which it is a
         party, including the master intercompany loan agreement, the Funding
         deed of charge, the issuing entity swap agreements, the issuing entity
         paying agent and agent bank agreement, the underwriting agreement,
         subscription agreement, the issuing entity corporate services
         agreement, the issuing entity bank account agreement, the issuing
         entity cash management agreement and the trust deed;

     *   a charge by way of first fixed charge (which may take effect as a
         floating charge) of the issuing entity's right, title and interest and
         benefit in the transaction accounts and any amounts deposited in them;

     *   a charge by way of first fixed charge (which may take effect as a
         floating charge) of the issuing entity's right, title, interest and
         benefit in all authorised investments made by or on behalf of the
         issuing entity, including all monies and income payable under them;

     *   with regard to all of the issuing entity's assets located in England
         or Wales or governed by English law a first ranking floating charge
         over the issuing entity's business and assets not already charged
         under the fixed charges described here; and

     *   with regard to all of the issuing entity's assets located in Scotland
         or governed by Scots law a first ranking floating charge (all of the
         assets subject to fixed charges as listed above being wholly governed
         by English law).


                                      141




NATURE OF SECURITY - FIXED CHARGE
     The issuing entity may not deal with those of its assets which are subject
to a fixed charge without the consent of the issuing entity security trustee.
Accordingly, the issuing entity will not be permitted to deal in its ordinary
course of business with the assets which are expressed to be subject to a fixed
charge. In this way, the security is said to "fix" over those assets which are
expressed to be subject to a fixed charge (being the charges described in the
first three bullet points in this section).


NATURE OF SECURITY - FLOATING CHARGE
     Unlike the fixed charges, the floating charge does not attach to specific
assets but instead "floats" over a class of assets which may change from time
to time, allowing the issuing entity to deal with those assets and to give
third parties title to those assets free from any encumbrance in the event of
sale, discharge or modification, provided those dealings and transfers of title
are in the ordinary course of the issuing entity's business. Any assets
acquired by the issuing entity after the relevant closing date (including
assets acquired as a result of the disposition of any other assets of the
issuing entity) which are not subject to fixed charges described in the
preceding section and all of its Scottish assets will also be subject to the
floating charge.

     The existence of the floating charge allows the issuing entity security
trustee to appoint an administrative receiver of the issuing entity and thereby
prevent the appointment of an administrator or receiver of the issuing entity
by one of the issuing entity's other creditors. Therefore, in the event that
enforcement proceedings are commenced in respect of amounts due and owing by
the issuing entity, the issuing entity security trustee should be able to
control those proceedings in the best interest of the issuing entity secured
creditors. However, see "RISK FACTORS - CHANGES OF LAW MAY ADVERSELY AFFECT
YOUR INTERESTS" relating to the appointment of administrative receivers.

     The interests of the issuing entity secured creditors in property and
assets over which there is a floating charge will rank behind the expenses of
any liquidation or any administration and the claims of certain preferential
creditors on enforcement of the issuing entity security. This means that the
expenses of any liquidation or any administration and preferential creditors
will be paid out of the proceeds of enforcement of the floating charge ahead of
amounts due to the noteholders. Section 250 of the Enterprise Act abolishes
crown preference in relation to all insolvencies (and thus reduces the
categories of preferential debts that are to be paid in priority to debts due
to the holder of a floating charge) but a new Section 176A of the Insolvency
Act (as inserted by Section 251 of the Enterprise Act) requires a "prescribed
part" (up to a maximum amount of {pound-sterling}600,000) of the floating
charge realisations available for distribution to be set aside to satisfy the
claims of unsecured creditors. This means that the fees and expenses of any
administration, the claims of preferential creditors and the beneficiaries of
the prescribed part will be paid out of the proceeds of enforcement of the
floating charge ahead of amounts due to noteholders. The prescribed part will
not be relevant to property subject to a valid fixed security interest or to a
situation in which there are no unsecured creditors.

     The floating charge created by the issuing entity deed of charge may
CRYSTALLISE and become a fixed charge over the relevant class of assets owned
by the issuing entity at the time of crystallisation. Crystallisation will
occur automatically following the occurrence of specific events set out in the
issuing entity deed of charge, including, among other events, notice to the
issuing entity from the issuing entity security trustee following an event of
default under the issuing entity notes (except in relation to the issuing
entity's Scottish assets, where crystallisation will occur on the appointment
of an administrative receiver or upon commencement of a winding up of the
issuing entity). A crystallised floating charge will rank ahead of the claims
of unsecured creditors which are in excess of the prescribed part but will rank
behind the fees and expenses of any administration, the claims of preferential
creditors and the beneficiaries of the prescribed part on enforcement of the
issuing entity security.


ENFORCEMENT
     The issuing entity deed of charge sets out the general procedures by which
the issuing entity security trustee may take steps to enforce the security
created by the issuing entity so that the issuing entity security trustee can
protect the interests of each of the issuing entity secured creditors.

     The issuing entity deed of charge requires the issuing entity security
trustee to consider the interests of each of the issuing entity secured
creditors as to the exercise of its powers, trusts, authorities, duties and
discretions, but requires the issuing entity security trustee in the event of a
conflict between the interests of the noteholders and the interests of any
other issuing entity secured creditor, to consider only, unless stated
otherwise, the interests of the noteholders. As among noteholders, the issuing
entity security trustee will exercise its rights under the issuing entity deed
of charge only in accordance with the directions of the class of noteholders
with the highest-ranking issuing entity notes. If there is a conflict between
the interests of the


                                      142




class A noteholders of one series and the class A noteholders of another series,
or conflict between the class B noteholders of one series and the class B
noteholders of another series, or conflict between the class M noteholders of
one series and the class M noteholders of another series, or conflict between
the class C noteholders of one series and the class C noteholders of another
series, or conflict between the class D noteholders of one series and the class
D noteholders of another series, then a resolution directing the issuing entity
security trustee to take any action must be passed at separate meetings of the
holders of each series of the class A notes or, as applicable, each series of
the class B notes or, as applicable, each series of the class M notes or, as
applicable, each series of the class C notes or, as applicable, each series of
the class D notes.

     The issuing entity security will become enforceable upon either (a) the
enforcement of the Funding security or (b) the occurrence of a note event of
default which is not being waived by the issuing entity security trustee,
provided that, if the issuing entity security has become enforceable otherwise
than by reason of a default in payment of any amount due on the issuing entity
notes, the issuing entity security trustee will not be entitled to dispose of
all or part of the assets comprised in the issuing entity security unless
either:

     *   a sufficient amount would be realised to allow a full and immediate
         discharge of all amounts owing in respect of the class A notes or, if
         the class A notes have been fully repaid, the class B notes or, if the
         class B notes have been fully repaid, the class M notes or, if the
         class M notes have been fully repaid, the class C notes or, if the
         class C notes have been fully repaid, the class D notes; or

     *   the issuing entity security trustee is of the opinion that the
         cashflow expected to be received by the issuing entity will not, or
         that there is a significant risk that it will not, be sufficient,
         having regard to any other relevant actual, contingent or prospective
         liabilities of the issuing entity, to discharge in full over time all
         amounts owing in respect of the class A notes or, if the class A notes
         have been fully repaid, the class B notes or, if the class B notes
         have been fully repaid, the class M notes or, if the class M notes
         have been fully repaid, the class C notes or, if the class C notes
         have been fully repaid, the class D notes.

     Each of the issuing entity secured creditors (other than the noteholders,
the note trustee acting on behalf of the noteholders and the issuing entity
security trustee) will agree under the issuing entity deed of charge that they
will not take steps directly against the issuing entity for any amounts owing
to them, unless the issuing entity security trustee has become bound to enforce
the issuing entity security but has failed to do so within 30 days of becoming
so bound and the failure is continuing.


POST ENFORCEMENT PRIORITY OF PAYMENTS
     The issuing entity deed of charge sets out the order of priority of
distribution by the issuing entity security trustee, following service of a
note enforcement notice, of amounts received or recovered by the issuing entity
security trustee (or a receiver appointed on its behalf). There are two
separate payment orders of priority depending on whether the Funding security
has also been enforced. These orders of priority are described in "CASHFLOWS".


NEW ISSUING ENTITY SECURED CREDITORS
     New issuing entity secured creditors will enter into deeds of accession in
relation to the issuing entity deed of charge upon or immediately prior to the
issue of the series or class (or sub-class) of offered notes described in the
relevant prospectus supplement and/or a new series or class (or sub-class) of
new notes by the issuing entity.


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE ISSUING ENTITY
SECURITY TRUSTEE
     The issuing entity security trustee is appointed to act as trustee on
behalf of the issuing entity secured creditors on the terms and conditions of
the issuing entity deed of charge. It holds the benefit of the security created
by the issuing entity deed of charge on trust for each of the issuing entity
secured creditors in accordance with the terms and conditions of the issuing
entity deed of charge.

     The issuing entity security trustee may concur with any person in making
any modifications to the transaction documents only (for so long as any issuing
entity notes remain outstanding) if so directed by the note trustee. The note
trustee may give such direction, without the consent or sanction of the
noteholders, provided that:

     *   (i) the note trustee is of the opinion that such modifications will
         not be materially prejudicial to the interests of the noteholders of
         any series or class of issuing entity notes, and (ii) the note


                                      143




         trustee is of the opinion that such modifications will not be
         materially prejudicial to the interests of the issuing entity swap
         providers or, if it is not of that opinion in relation to any of the
         issuing entity swap providers, such issuing entity swap provider has
         consented to such modifications;

     *   in the opinion of the note trustee such modification is to correct a
         manifest or proven error established as such to the satisfaction of
         the note trustee or is an error of a formal, minor or technical
         nature.

     The issuing entity security trustee is entitled to assume in the exercise
of its discretions and powers, that the proposed exercise would not be
materially prejudicial to the interests of the noteholders, if the existing
ratings of the issuing entity notes are not adversely affected by that proposed
exercise. The prior consent of noteholders will not be obtained in relation to
the inclusion of a new funding entity as a beneficiary of the mortgages trust,
provided that the rating agencies confirm that the inclusion of such new
funding entity as a beneficiary of the mortgages trust would not adversely
affect the existing ratings of any notes.


ISSUING ENTITY SECURITY TRUSTEE'S FEES AND EXPENSES
     The issuing entity will reimburse the issuing entity security trustee for
all its costs and expenses properly incurred in acting as issuing entity
security trustee. The issuing entity security trustee shall be entitled to a
fee payable quarterly in the amount agreed from time to time by the issuing
entity security trustee and the issuing entity. The issuing entity has agreed
to indemnify the issuing entity security trustee and each of its officers,
employees and advisers from and against all claims, actions, proceedings,
demands, liabilities, losses, damages, costs and expenses arising out of or in
connection with:

     *   the transaction documents; or

     *   the issuing entity security trustee's engagement as issuing entity
         security trustee,

which it or any of its officers, employees or advisers may suffer.

     The issuing entity will not be responsible under the issuing entity deed
of charge for any liabilities, losses, damages, costs or expenses resulting
from fraud, wilful default or negligence on the part of the issuing entity
security trustee or any of its officers, employees and advisers or breach by
them of the terms of the issuing entity deed of charge.


RETIREMENT AND REMOVAL
     Subject to the appointment of a successor issuing entity security trustee,
the issuing entity security trustee may retire after giving three months'
notice in writing to the issuing entity.

     The issuing entity may remove the issuing entity security trustee at any
time providing that it has the consent, which must not be unreasonably withheld
or delayed, of each of the other issuing entity secured creditors to the
removal.

     In addition, the issuing entity security trustee may, subject to the
conditions specified in the issuing entity deed of charge, appoint a co-trustee
to act jointly with it.


ADDITIONAL PROVISIONS OF THE ISSUING ENTITY DEED OF CHARGE
     The issuing entity deed of charge contains a range of provisions
regulating the scope of the issuing entity security trustee's duties and
liability. These include the following:

     *   the issuing entity security trustee will, if reasonably practicable,
         give prior notification to the seller of the issuing entity security
         trustee's intention to enforce the issuing entity security (although
         any failure to so notify will not prejudice the ability of the issuing
         entity security trustee to enforce the issuing entity security);

     *   the issuing entity security trustee is not responsible for the
         adequacy or enforceability of the issuing entity deed of charge or any
         other transaction document;

     *   the issuing entity security trustee is not required to exercise its
         powers under the issuing entity deed of charge without being directed
         or requested to do so by an extraordinary resolution of the
         noteholders or in writing by the holders of at least 25 per cent. of
         the aggregate principal amount outstanding of the issuing entity notes
         then outstanding or by any other issuing entity secured creditor
         provided that:

         (a)  the issuing entity security trustee will not act at the direction
              or request of the class B noteholders unless either so to do
              would not, in its opinion, be materially prejudicial to the

                                      144




              interests of the class A noteholders or the action is sanctioned
              by an extraordinary resolution of the class A noteholders;

         (b)  the issuing entity security trustee will not act at the direction
              or request of the class M noteholders unless either so to do
              would not, in its opinion, be materially prejudicial to the
              interests of the class A noteholders and/or the class B
              noteholders or the action is sanctioned by extraordinary
              resolutions of the class A noteholders and/or the class B
              noteholders, as the case may be;

         (c)  the issuing entity security trustee will not act at the direction
              or request of the class C noteholders unless either so to do
              would not, in its opinion, be materially prejudicial to the
              interests of the class A noteholders and/or the class B
              noteholders and/or the class M noteholders or the action is
              sanctioned by extraordinary resolutions of the class A
              noteholders and/or the class B noteholders and/or the class M
              noteholders, as the case may be;

         (d)  the issuing entity security trustee will not act at the direction
              or request of the class D noteholders unless either so to do
              would not, in its opinion, be materially prejudicial to the
              interest of the class A noteholders and/or the class B
              noteholders and/or the class M noteholders and/or the class C
              noteholders or the action is sanctioned by extraordinary
              resolutions of the class A noteholders and/or the class B
              noteholders and/or the class M noteholders and the class C
              noteholders, as the case may be; and

         (e)  the issuing entity security trustee will not act at the direction
              or request of any other issuing entity secured creditor unless so
              to do would not, in its opinion, be materially prejudicial to the
              interests of the noteholders or the action is sanctioned by
              extraordinary resolutions of the noteholders and each of the
              other relevant secured creditors that ranks ahead of that issuing
              entity secured creditor (in the post enforcement priority of
              payments) also consents to that action and in particular;

     *   the issuing entity security trustee is entitled to assume that, in the
         exercise of its rights, powers, duties and discretions, the exercise
         will not be materially prejudicial to the noteholders if each of the
         rating agencies has confirmed that the then current ratings of the
         issuing entity notes will not be adversely affected by the exercise;

     *   the issuing entity security trustee may rely on documents provided by
         the issuing entity, the issuing entity cash manager, the issuing
         entity swap provider(s), the agent bank, the paying agents, the
         registrar, the transfer agent, the issuing entity account banks and
         the corporate services provider and the advice of consultants and
         advisers;

     *   the issuing entity security trustee is not required to monitor whether
         a note event of default has occurred or compliance by the issuing
         entity with the transaction documents;

     *   the issuing entity security trustee will be taken not to have
         knowledge of the occurrence of a note event of default unless the
         issuing entity security trustee has received notice from a issuing
         entity secured creditor stating that a note event of default has
         occurred and describing that note event of default;

     *   the issuing entity security trustee may rely on any instructions or
         directions given to it by the note trustee as being given on behalf of
         the relevant class of noteholders without inquiry about compliance
         with the trust deed;

     *   the issuing entity security trustee has no duties or responsibilities
         except those expressly set out in the issuing entity deed of charge or
         the transaction documents;

     *   any action taken by the issuing entity security trustee under the
         issuing entity deed of charge or any of the transaction documents
         binds all of the issuing entity secured creditors;

     *   each issuing entity secured creditor must make its own independent
         investigations, without reliance on the issuing entity security
         trustee, as to the affairs of the issuing entity and whether or not to
         request that the issuing entity security trustee take any particular
         course of action under any transaction document;

     *   the issuing entity security trustee in a capacity other than as
         issuing entity security trustee can exercise its rights and powers as
         such as if it were not acting as the issuing entity security trustee;

     *   the issuing entity security trustee and its affiliates may engage in
         any kind of business with the issuing entity or any of the issuing
         entity secured creditors as if it were not the issuing entity


                                      145




         security trustee and may receive consideration for services in
         connection with any transaction document or otherwise without having to
         account to the issuing entity secured creditors;

     *   the issuing entity security trustee has no liability under or in
         connection with the issuing entity deed of charge or any other
         transaction document, whether to a issuing entity secured creditor or
         otherwise, other than to the extent to which (a) the liability is able
         to be satisfied in accordance with the issuing entity deed of charge
         out of the property held by it on trust under the issuing entity deed
         of charge and (b) it is actually indemnified for the liability. This
         limitation of liability does not apply to a liability of the issuing
         entity security trustee to the extent that it is not satisfied because
         there is a reduction in the extent of the issuing entity security
         trustee's indemnification as a result of its fraud, negligence, wilful
         misconduct or breach of the terms of the issuing entity deed of
         charge; and

     *   the issuing entity security trustee is not responsible for any
         deficiency which may arise because it is liable to tax in respect of
         the proceeds of security.

     The issuing entity security trustee has had no involvement in the
preparation of any part of this prospectus, other than any particular reference
to the issuing entity security trustee. The issuing entity security trustee
expressly disclaims and takes no responsibility for any other part of this
prospectus. The issuing entity security trustee makes no statement or
representation in this prospectus, has not authorised or caused the issue of
any part of it and takes no responsibility for any part of it. The issuing
entity security trustee does not guarantee the success of the issuing entity
notes or the payment of principal or interest on the issuing entity notes.


GOVERNING LAW
     The issuing entity deed of charge will be governed by English law.


                                      146




                                   CASHFLOWS


DISTRIBUTION OF FUNDING AVAILABLE REVENUE RECEIPTS

DEFINITION OF FUNDING AVAILABLE REVENUE RECEIPTS
     FUNDING AVAILABLE REVENUE RECEIPTS will be calculated by the cash manager
on the day falling four business days prior to each interest payment date and
will be an amount equal to the sum of:

     *   all mortgages trust available revenue receipts distributed to Funding
         during the interest period ending on the immediately following
         interest payment date;

     *   other net income of Funding including all amounts of interest received
         on the Funding GIC account, the Funding transaction account and/or
         authorised investments (as defined in the glossary), amounts received
         by Funding under the Funding swap agreement (other than any early
         termination amount received by Funding under the Funding swap
         agreement and any amount to be credited to the Funding collateral
         account, including interest thereon, subject to the circumstances
         described in "- COLLATERAL IN THE FUNDING POST ENFORCEMENT PRIORITY OF
         PAYMENTS"), in each case to be received on or prior to the immediately
         following interest payment date; and

     *   the amounts standing to the credit of the first reserve ledger, the
         second reserve ledger, the Funding reserve ledger and (if established)
         the Funding liquidity reserve ledger.

     Four business days prior to each interest payment date, the cash manager
will calculate whether there will be an excess or a deficit of Funding
available revenue receipts (including the first reserve fund and the second
reserve fund) to pay items (a) to (e), (g), (i), (k) and (m) of the Funding
pre-enforcement revenue priority of payments.

     If there is a deficit on an interest payment date, then Funding shall pay
or provide for that deficit by applying amounts then standing to the credit of
the Funding principal ledger, if any, and the cash manager shall make a
corresponding entry in the relevant principal deficiency ledger, as described
in "CREDIT STRUCTURE".

     Funding 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.

     Funding shall apply any excess revenue to extinguish any balance on the
principal deficiency ledger, as described in "CREDIT STRUCTURE".


DISTRIBUTION OF FUNDING AVAILABLE REVENUE RECEIPTS PRIOR TO ENFORCEMENT OF THE
FUNDING SECURITY
     This section sets out the order of priority of payments of Funding
available revenue receipts as at the date of this prospectus. If Funding enters
into new intercompany loan agreements, then this order of priority will change
"- see SECURITY FOR FUNDING'S OBLIGATIONS".

     Except for amounts due to third parties by the issuing entity, the
previous issuing entities and/or Funding under paragraph (a) or amounts due to
the account bank, the issuing entity account banks and/or the previous issuing
entity account banks, which shall be paid when due, on each interest payment
date prior to enforcement of the Funding security, the cash manager will apply
the Funding available revenue receipts in the following order of priority (the
FUNDING PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS):

     (a) first, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to:

         *    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 deed of charge;

         *    in no order of priority between them but in proportion to the
              respective amounts due, to pay amounts due to (i) the issuing
              entity in respect of the issuing entity's obligations specified
              in items (a) to (c) inclusive of the issuing entity pre-
              enforcement revenue priority of payments or, as the case may be,
              items (a) to (b) inclusive of the post-enforcement priority of
              payments, as described in "- DISTRIBUTION OF ISSUING ENTITY
              REVENUE RECEIPTS" and "- DISTRIBUTION OF ISSUING ENTITY PRINCIPAL
              RECEIPTS AND ISSUING ENTITY REVENUE


                                      147




              RECEIPTS FOLLOWING ENFORCEMENT OF THE ISSUING ENTITY SECURITY AND
              ENFORCEMENT OF THE FUNDING SECURITY" and (ii) the previous issuing
              entities in respect of the previous issuing entities' similar
              obligations under their respective priorities of payments; and

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

     (b) then, towards payment 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);

     (c) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of amounts, if any, due and
         payable to the account bank under the terms of the bank account
         agreement and to the corporate services provider under the corporate
         services agreement;

     (d) then, towards payment of amounts (if any) due and payable to the
         Funding swap provider under the Funding swap agreement (except for any
         termination payments due and payable by Funding following a Funding
         swap provider default (as defined later in this section));

     (e) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of interest due and payable on
         the AAA term advances in relation to the intercompany loans;

     (f) then, towards a credit to the AAA principal deficiency sub-ledger in
         an amount sufficient to eliminate any debit on that ledger;

     (g) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of interest due and payable on
         the AA term advances in relation to the intercompany loans;

     (h) then, towards a credit to the AA principal deficiency sub-ledger in an
         amount sufficient to eliminate any debit on that ledger;

     (i) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of interest due and payable on
         the A term advances in relation to the intercompany loans;

     (j) then, towards a credit to the A principal deficiency sub-ledger in an
         amount sufficient to eliminate any debit on that ledger;

     (k) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of interest due and payable on
         the BBB term advances in relation to the intercompany loans;

     (l) then, towards a credit to the BBB principal deficiency sub-ledger in
         an amount sufficient to eliminate a debit on that ledger;

     (m) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of interest due and payable on
         the BB term advances in relation to the intercompany loans;

     (n) then, towards a credit to the BB principal deficiency sub-ledger in an
         amount sufficient to eliminate a debit on that ledger;

     (o) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of any amounts due to the
         issuing entity and the previous issuing entities in respect of their
         respective obligations (if any) to make a termination payment to an
         existing swap provider (but excluding any payment due to an existing
         swap provider as a result of an existing swap provider default or any
         existing swap provider downgrade termination event);

     (p) then, towards a credit to the first reserve ledger in an amount up to
         the first reserve fund required amount (see "CREDIT STRUCTURE - FIRST
         RESERVE FUND") (except that amounts standing to the credit of the
         second reserve ledger shall not be available for this purpose);

     (q) then, if an arrears trigger event has occurred, towards a credit to
         the first reserve ledger to ensure that the balance thereof is equal
         to the first reserve fund additional required amount (see


                                      148




         "CREDIT STRUCTURE - FIRST RESERVE FUND") (except that amounts standing
         to the credit of the second reserve ledger shall not be available for
         this purpose);

     (r) then, towards a credit to the Funding liquidity reserve ledger in an
         amount up to the Funding liquidity reserve required amount (see "CREDIT
         STRUCTURE - FUNDING LIQUIDITY RESERVE FUND");

     (s) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to:

         *    the issuing entity and/or the previous issuing entities, as the
              case may be, in respect of their respective obligations to pay
              any termination payment to an existing swap provider following an
              existing swap provider default or any existing swap provider
              downgrade termination event;

         *    any other amounts due to the issuing entity under the master
              intercompany loan agreement and/or to the previous issuing
              entities under the previous intercompany loan agreements, and not
              otherwise provided for in this order of priorities; and

         *    after the occurrence of a Funding swap provider default, towards
              payment of any termination payment due and payable by Funding
              under the Funding swap agreement;

     (t) then, towards a credit to the second reserve ledger in an amount up to
         the second reserve fund required amount (see "CREDIT STRUCTURE - SECOND
         RESERVE FUND");

     (u) then, towards a credit to the Funding reserve ledger in an amount up to
         the Funding reserve fund required amount (see "CREDIT STRUCTURE -
         FUNDING RESERVE FUND");

     (v) then, towards payment of amounts due to all start-up loan providers
         under the start-up loan agreements;

     (w) then, an amount equal to 0.01 per cent. of the Funding available
         revenue receipts which shall be retained by Funding as profit or
         distributed by it by way of dividends to its shareholders;

     (x) then, towards payment of any additional consideration due to the
         seller pursuant to the terms of the mortgage sale agreement (this
         together with the postponed deferred consideration, known as DEFERRED
         CONSIDERATION) other than postponed deferred consideration; and

     (y) then, towards payment of any additional consideration due to the
         seller which has been postponed pursuant to the terms of the mortgage
         sale agreement (known as POSTPONED DEFERRED CONSIDERATION).

     As used in this prospectus, FUNDING SWAP PROVIDER DEFAULT means the
occurrence of an event of default (as defined in the Funding swap agreement)
where the Funding swap provider is the defaulting party (as defined in the
Funding swap agreement).

     As used in this prospectus, EXISTING SWAP PROVIDER DEFAULT means the
occurrence of an event of default (as defined in the relevant existing swap
agreement) where an existing swap provider is the defaulting party (as defined
in the relevant existing swap agreement) and EXISTING SWAP PROVIDER DOWNGRADE
TERMINATION EVENT means the occurrence of an additional termination event (as
defined in the relevant existing swap agreement) following the failure by the
relevant existing swap provider to comply with the ratings downgrade provisions
set out in the relevant existing swap agreement. EXISTING SWAP PROVIDERS means
the swap providers under the relevant existing swap agreements. EXISTING SWAP
AGREEMENTS means any outstanding swap agreements entered into between the
previous issuing entities, the issuing entity or any new issuing entity with
the relevant existing swap provider.


DISTRIBUTION OF ISSUING ENTITY REVENUE RECEIPTS

DEFINITION OF ISSUING ENTITY REVENUE RECEIPTS
     REVENUE RECEIPTS will be calculated by the issuing entity cash manager
four business days prior to each interest payment date and will be an amount
equal to the sum of:

     *   interest to be paid by Funding on the relevant interest payment date
         in respect of the term advances under the master intercompany loan
         agreement;

     *   fees to be paid to the issuing entity by Funding on the relevant
         interest payment date under the terms of the master intercompany loan
         agreement;

     *   interest payable on the issuing entity's bank accounts (but excluding
         any interest in respect of collateral provided by a issuing entity
         swap provider to the issuing entity as described below)


                                      149




         and any authorised investments (as defined in the glossary) and which
         will be received on or before the relevant interest payment date; and

     *   other net income of the issuing entity including amounts received or
         to be received under the issuing entity swap agreements on or before
         the relevant interest payment date (without double counting) (other
         than any early termination amount received by the issuing entity under
         the issuing entity swap agreements and any amount to be credited to
         the relevant issuing entity collateral account, including interest
         thereon, subject to the circumstances described in "- COLLATERAL IN
         THE ISSUING ENTITY POST ENFORCEMENT PRIORITY OF PAYMENTS").


DISTRIBUTION OF ISSUING ENTITY REVENUE RECEIPTS PRIOR TO ENFORCEMENT OF THE
ISSUING ENTITY SECURITY
     The issuing entity cash management agreement sets out the order of priority
of distribution by the issuing entity cash manager, prior to the enforcement of
the issuing entity security, of amounts received by the issuing entity on each
interest payment date. The order of priority in effect at the time of an
issuance of US notes will be as described in this section as supplemented by the
relevant prospectus supplement and is subject to change at the time of any new
issue of notes.

     As used in this prospectus, SWAP PROVIDER DEFAULT means the occurrence of
an event of default (as defined in the relevant issuing entity swap agreements)
where the relevant issuing entity swap provider is the defaulting party (as
defined in the relevant issuing entity swap agreement). ISSUING ENTITY SWAP
AGREEMENT means any swap agreement between a issuing entity swap provider and
the issuing entity. DOWNGRADE TERMINATION EVENT means the occurrence of an
additional termination event following the failure by the relevant issuing
entity swap provider to comply with the ratings downgrade provisions set out in
the relevant issuing entity swap agreement and DOWNGRADE TERMINATION PAYMENT
means a termination payment due and payable to the relevant issuing entity swap
provider following the occurrence of a downgrade termination event, save to the
extent that such termination payment may be satisfied by any swap replacement
payment made to the issuing entity following a downgrade termination event in
respect of the relevant issuing entity swap agreement. For the avoidance of
doubt, swap replacement payments made to the issuing entity following a
downgrade termination event will not constitute issuing entity revenue
receipts.

     Either on each interest payment date or when due in respect of amounts due
to third parties under paragraph (b) below or amounts due to the issuing entity
account banks under the issuing entity bank account agreement under paragraph
(c) below, the issuing entity security trustee will apply issuing entity
revenue receipts in the following order of priority (the ISSUING ENTITY PRE-
ENFORCEMENT REVENUE PRIORITY OF PAYMENTS):

     (a) first, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to:

         *    the issuing entity 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 during the following interest
              period to the issuing entity security trustee under the issuing
              entity deed of charge;

         *    the note 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 during the following interest period to the
              note trustee under the trust deed; and

         *    the agent bank, the paying agents, the registrar and the transfer
              agent, together with interest and any amount in respect of VAT on
              those amounts, and any costs, charges, liabilities and expenses
              then due or to become due during the following interest period to
              the agent bank, the paying agents, the registrar and the transfer
              agent under the issuing entity paying agent and agent bank
              agreement;

     (b) then, to pay amounts due to any third party creditors of the issuing
         entity (other than those referred to later in this order of priority
         of payments), which amounts have been incurred without breach by the
         issuing entity of the transaction documents to which it is a party and
         for which payment has not been provided for elsewhere and to provide
         for any of those amounts expected to become due and payable during the
         following interest period by the issuing entity and to pay or
         discharge any liability of the issuing entity for corporation tax on
         any chargeable income or gain of the issuing entity;

     (c) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to the issuing entity cash
         manager, together with any amount in respect of VAT on those amounts,
         and to provide for any amounts due, or to become due to the issuing
         entity cash manager in the immediately succeeding interest period,
         under the issuing entity cash management agreement and to the
         corporate services provider under the issuing entity


                                      150




         corporate services agreement and to the issuing entity account banks
         under the issuing entity bank account agreement;

     (d) then, from amounts (excluding principal) received by the issuing
         entity from Funding in respect of each AAA term advance (and, in
         respect of (ii) below, the amounts (if any), excluding principal,
         received from the issuing entity swap provider(s) under the issuing
         entity swap agreement(s) in respect of the related series and class
         (or sub-class) of issuing entity notes):

         (i)  to pay the amounts due and payable to the relevant issuing entity
              swap provider(s) (if any) in respect of the related series and
              class (or sub-class) of class A notes (including any termination
              payment, but excluding any issuing entity swap excluded
              termination amount) in accordance with the terms of the relevant
              issuing entity swap agreement;

         (ii) pro rata and pari passu, to pay interest due and payable (if any)
              on the related series and class (or sub-class) of class A notes
              on such interest payment date;

     (e) then, from amounts (excluding principal) received by the issuing
         entity from Funding in respect of each AA term advance (and, in
         respect of (ii) below, the amounts (if any), excluding principal,
         received from the issuing entity swap provider(s) under the issuing
         entity swap agreement(s) in respect of the related series and class
         (or sub-class) of issuing entity notes):

         (i)  to pay the amounts due and payable to the relevant issuing entity
              swap provider(s) (if any) in respect of the related series and
              class (or sub-class) of class B notes (including any termination
              payment, but excluding any issuing entity swap excluded
              termination amount) in accordance with the terms of the relevant
              issuing entity swap agreement;

         (ii) pro rata and pari passu, to pay interest due and payable (if any)
              on the related series and class (or sub-class) of class B notes
              on such interest payment date;

     (f) then, from amounts (excluding principal) received by the issuing
         entity from Funding in respect of each A term advance (and, in respect
         of (ii) below, the amounts (if any), excluding principal, received
         from the issuing entity swap provider(s) under the issuing entity swap
         agreement(s) in respect of the related series and class (or sub-class)
         of issuing entity notes):

         (i)  to pay the amounts due and payable to the relevant issuing entity
              swap provider(s) (if any) in respect of the related series and
              class (or sub-class) of class M notes (including any termination
              payment, but excluding any issuing entity swap excluded
              termination amount) in accordance with the terms of the relevant
              issuing entity swap agreement;

         (ii) pro rata and pari passu, to pay interest due and payable (if any)
              on the related series and class (or sub-class) of class M notes
              on such interest payment date;

     (g) then, from amounts (excluding principal) received by the issuing
         entity from Funding in respect of each BBB term advance (and, in
         respect of (ii) below, the amounts (if any), excluding principal,
         received from the issuing entity swap provider(s) under the issuing
         entity swap agreement(s) in respect of the related series and class
         (or sub-class) of issuing entity notes):

         (i)  to pay the amounts due and payable to the relevant issuing entity
              swap provider(s) (if any) in respect of the related series and
              class (or sub-class) of class C notes (including any termination
              payment, but excluding any issuing entity swap excluded
              termination amount) in accordance with the terms of the relevant
              issuing entity swap agreement;

         (ii) pro rata and pari passu, to pay interest due and payable (if any)
              on the related series and class (or sub-class) of class C notes
              on such interest payment date;

     (h) then, from amounts (excluding principal) received by the issuing
         entity from Funding in respect of each BB term advance (and, in
         respect of (ii) below, the amounts (if any), excluding principal,
         received from the issuing entity swap provider(s) under the issuing
         entity swap agreement(s) in respect of the related series and class
         (or sub-class) of issuing entity notes):

         (i)  to pay the amounts due and payable to the relevant issuing entity
              swap provider(s) (if any) in respect of the related series and
              class (or sub-class) of class D notes (including any termination
              payment, but excluding any issuing entity swap excluded
              termination amount) in accordance with the terms of the relevant
              issuing entity swap agreement;

         (ii) pro rata and pari passu, to pay interest due and payable (if any)
              on the related series and class (or sub-class) of class D notes
              on such interest payment date;

     (i) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay to each issuing entity swap excluded
         termination amount due to an issuing entity swap provider;


                                      151




     (j) then, to the issuing entity, an amount equal to 0.01 per cent. of the
         interest received on the term advances under the master intercompany
         loan agreement, to be retained by the issuing entity as profit; and

     (k) then, any surplus to the issuing entity.


DISTRIBUTION OF ISSUING ENTITY REVENUE RECEIPTS AFTER ENFORCEMENT OF THE
ISSUING ENTITY SECURITY BUT PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY
     Following enforcement of the issuing entity security under the issuing
entity deed of charge, but prior to enforcement of the Funding security under
the Funding deed of charge, the issuing entity security trustee will apply
issuing entity revenue receipts in the same order of priority as set out in
"DISTRIBUTION OF ISSUING ENTITY REVENUE RECEIPTS" except that:

     *   in addition to the amounts due to the issuing entity security trustee
         under paragraph (a) of "DISTRIBUTION OF ISSUING ENTITY REVENUE
         RECEIPTS - DISTRIBUTION OF ISSUING ENTITY REVENUE RECEIPTS PRIOR TO
         ENFORCEMENT OF THE ISSUING ENTITY SECURITY", issuing entity revenue
         receipts will be applied to pay amounts due to any receiver appointed
         by the issuing entity 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 receiver during the following
         interest period; and

     *   the issuing entity security trustee will not be required to pay
         amounts due to any entity which is not an issuing entity secured
         creditor.

DISTRIBUTION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF
THE FUNDING SECURITY OR THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE
ISSUING ENTITY SECURITY

DEFINITION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS
     FUNDING AVAILABLE PRINCIPAL RECEIPTS will be calculated by the cash
manager on the day falling four business days prior to each interest payment
date and will be an amount equal to the sum of:

     *   all Funding principal receipts received by Funding during the interest
         period ending on the relevant interest payment date and any other
         amounts standing to the credit of the Funding principal ledger;

     *   all Funding principal receipts standing to the credit of the cash
         accumulation ledger which are to be applied on the next interest
         payment date to repay a bullet term advance and/or, as applicable, a
         scheduled amortisation term advance, and, for the avoidance of doubt,
         all series 1 term AAA cash amounts standing to the credit of the cash
         accumulation sub-ledger of the relevant issuing entity which are to be
         applied on the next interest payment date to repay the bullet term
         advance in respect of the AAA term advance and/or any previous term
         AAA advance, as applicable;

     *   the amount, if any, to be credited to the principal deficiency ledger
         pursuant to items (f), (h), (j), (l) and (n) in "DISTRIBUTION OF
         FUNDING AVAILABLE REVENUE RECEIPTS - DISTRIBUTION OF FUNDING AVAILABLE
         REVENUE RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY" on the
         relevant interest payment date;

     *   prior to enforcement of the Funding security and to be applied only in
         respect of the first reserve fund term advances, the amount then
         standing to the credit of the first reserve ledger (but less any
         amounts applied or to be applied on the relevant date in payment of
         interest and other revenue expenses as set out in items (a) to (o)
         (inclusive) of the Funding pre-enforcement revenue priority of
         payments); and

     *   prior to enforcement of the Funding security or the occurrence of an
         asset trigger event, and to be applied only in respect of Funding
         liquidity reserve fund term advances, the amount then standing to the
         credit of the Funding liquidity reserve ledger (but less any amounts
         applied or to be applied on the relevant date in payment of interest
         and other revenue expenses as set out in items (a) to (o) (inclusive)
         of the Funding pre-enforcement revenue priority of payments),

     less

     *   the amount of Funding principal receipts to be applied on the relevant
         interest payment date to pay items (a) to (e) (inclusive), (g), (i),
         (k) and (m) of the Funding pre-enforcement revenue priority of
         payments.


                                      152




     For the avoidance of doubt, the amount standing to the credit of the first
reserve ledger and the Funding liquidity reserve ledger may be applied after
the payments described in items (i) (ii) and (iii) under rule (1) below have
been made.


RULES FOR APPLICATION OF FUNDING AVAILABLE PRINCIPAL RECEIPTS AND FUNDING
PRINCIPAL RECEIPTS
     The Funding deed of charge sets out certain rules for the application by
Funding, or the cash manager on its behalf, of the Funding available principal
receipts on each interest payment date and, in the case of the principle
described in rule 4 below on each distribution date. For the purposes of the
principles described in rules 1 to 6 below:

     (a) an amount will become due and payable in respect of a bullet term
         advance in an amount equal to the relevant bullet amount on the
         scheduled repayment date for that bullet term advance which falls on
         that interest payment date (ignoring for the purposes of this
         definition any provisions deferring payment if Funding has
         insufficient funds to pay such amount on such interest payment date);

     (b) an amount will become due and payable in respect of a scheduled
         amortisation term advance in an amount equal to the applicable
         scheduled amortisation amount due on the scheduled repayment date for
         that scheduled amortisation term advance which falls on that interest
         payment date (ignoring for the purposes of this definition any
         provisions deferring payment if Funding has insufficient funds to pay
         such amount on such interest payment date); and

     (c) an amount will become due and payable on an interest payment date in
         respect of any pass-through term advance in an amount equal to the
         principal balance of such pass-through term advance if on or
         immediately preceding an interest payment date any term advances
         advanced by the same issuing entity under the same intercompany loan
         and which are repayable prior to such pass-through term advance have
         been repaid in full except as otherwise specified in the relevant
         prospectus supplement.

     The six rules are as follows:


1.   GENERAL RULES
     On each interest payment date, Funding or the cash manager on its behalf
     will apply Funding available principal receipts:

     (i)   first, to replenish the first reserve fund to the extent only that
           monies have been drawn from the first reserve fund to make
           scheduled principal repayments on the first reserve fund term
           advances;

     (ii)  then, if the Funding liquidity reserve fund has been established,
           after the application of Funding available revenue receipts, to
           replenish the Funding liquidity reserve fund up to the amount of
           the Funding liquidity reserve required amount;

     (iii) then, (subject to rule (2) below) to repay any AAA term advances
           which are bullet term advances and/or scheduled amortisation term
           advances that are then due and payable;

     (iv)  then, to pay into the cash accumulation ledger an amount equal to:

         A - B

         where:

         A    =    the amount standing to the credit of the cash accumulation
                   ledger immediately prior to such interest payment date, and

         B    =    the amounts applied to repay the bullet term advances and
                   scheduled amortisation term advances repaid under item (iii)
                   above; and


     (v) then, to repay all other outstanding term advances which are then due
         and payable in accordance with the terms and provisions of, as
         applicable, the current intercompany loan agreement, the previous
         intercompany loan agreements and any new intercompany loan agreements
         and the relative term advance ratings of those term advances. The
         repayment terms of the master intercompany loan are described in the
         remaining sub-sections under this section. Subject to the principles
         described in rules 2 to 6 below, term advances will be repaid
         according to their respective term advance ratings (first on the term
         advances with the highest term advance rating, and thereafter on the
         term advances with the next highest term advance rating, and so on,
         down to the term advances with the lowest term advance rating) with
         any remainder remaining in the Funding principal ledger.



                                      153




2.   PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT AND THE ENFORCEMENT OF THE
     FUNDING SECURITY, REPAYMENT OF THE AAA TERM ADVANCES IS DETERMINED BY
     FINAL MATURITY DATE IF MORE THAN ONE AAA TERM ADVANCE IS DUE AND PAYABLE
     ON THE SAME INTEREST PAYMENT DATE
     If on any interest payment date amounts are due and payable under more
     than one AAA term advance (whether in respect of the current intercompany
     loan, the previous intercompany loans or any new intercompany loan), then
     Funding will apply Funding available principal receipts to repay the AAA
     term advance with the earliest final maturity date and then the next
     earliest, and so on.

     If, in this instance, any AAA term advances have the same final maturity
     date, then Funding will apply Funding available principal receipts to
     repay those AAA term advances in no order of priority between them but in
     proportion to the respective amounts due.


3.   IN CERTAIN CIRCUMSTANCES, PAYMENT ON ALL THE BB TERM ADVANCES, ALL THE BBB
     TERM ADVANCES, ALL THE A TERM ADVANCES AND ALL THE AA TERM ADVANCES IS
     DEFERRED
     If:

     *   a principal loss has been recorded on the principal deficiency ledger
         in respect of any of the BB term advances, the BBB term advances, the
         A term advances or the AA term advances under any intercompany loan;
         or

     *   monies standing to the credit of the first reserve fund have been
         used, on or prior to the relevant interest payment date, to cure a
         principal deficiency in respect of any of the BB term advances and/or
         the BBB term advances and/or the A term advances and/or the AA term
         advances under any intercompany loan, and the first reserve fund has
         not been replenished by a corresponding amount on the relevant
         interest payment date; or

     *   as at the relevant interest payment date, 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, any BB term advances, any BBB term advances, any A term advances or
     AA term advances which are due and payable (whether in respect of the
     current intercompany loan, the previous intercompany loans or any new
     intercompany loan) will not be entitled to receive principal repayments:
     (i) until the relevant circumstances described in the preceding bulleted
     list have been cured or otherwise cease to exist; or (ii) unless no AAA
     term advances are outstanding.


4.   EFFECT OF CASH ACCUMULATION PERIOD ON TERM ADVANCES
     From the time that a cash accumulation period has started in respect of a
     bullet term advance or a series 1 term AAA cash amount, on each
     distribution date and, if the principle described in rule 5 below is
     applicable, on each interest payment date, Funding available principal
     receipts will be deposited in the Funding GIC account and the amount of
     those deposits will be recorded on the cash accumulation ledger until
     Funding has saved enough to repay the relevant bullet term advance or the
     relevant series 1 term AAA cash amount. Amounts accumulated by Funding
     during a scheduled amortisation period will also be deposited on each
     distribution date in the Funding GIC account and the amount so deposited
     recorded in the cash accumulation ledger, until Funding has received
     sufficient principal receipts to repay the relevant scheduled amortisation
     term advance.

     During the cash accumulation period for a bullet term advance and/or for a
     series 1 term AAA cash amount in relation to a AAA term advance or the
     relevant previous term AAA advance, in each case made under an
     intercompany loan (INTERCOMPANY LOAN X), no principal repayments will be
     made on the pass-through term advances or any scheduled amortisation term
     advances made under that intercompany loan X (unless that scheduled
     amortisation term advance has a deemed "AAA" rating (in which case rule 2
     above shall apply)). Subject to the terms set out in rules 1 and 5,
     however, during a cash accumulation period under intercompany loan X
     payments may continue to be made in relation to term advances due and
     payable under other intercompany loan agreements. For the avoidance of
     doubt, separate intercompany loans made under the master intercompany loan
     agreement will be treated as different intercompany loans for the purposes
     of these rules.


5.   REPAYMENT OF PASS-THROUGH TERM ADVANCES
     Subject to rule 3 above, Funding may make payments on pass-through term
     advances whether or not a cash accumulation period has commenced under a
     different intercompany loan.

     Funding or the cash manager on its behalf will apply any amounts available
     to pay any pass-through term advances to repay each outstanding payable
     pass-through term advance in the proportion which


                                      154




     the outstanding principal balance of the intercompany loan under which such
     pass-through term advance arises bears to the aggregate outstanding
     principal balance of all intercompany loans. Any remaining amounts shall
     continue to be reapplied in accordance with such proportion until the
     outstanding payable pass through term advances have been repaid in full.

     If any amounts remain after the application of the above rules, such
     remainder shall be paid into the cash accumulation ledger of any bullet
     term advances and/or any series 1 term AAA cash amount, as applicable, in
     respect of which a cash accumulation period has commenced, or, if there is
     none (or if the relevant bullet term advance and/or the series 1 term AAA
     cash amount has been fully accumulated for), then such remainder shall be
     credited to the Funding principal ledger.


6.   REPAYMENT TESTS
     If on an interest payment date in respect of which principal in respect of
     any term advance is scheduled to be paid:

     *   for any AA term advance, the amount of principal due (or any part
         thereof) in respect of the AA term advance may only be paid if, after
         giving effect to such payment and the payment to be made on such date
         in respect of the related series and class (or sub-class) of issuing
         entity notes, the class A available subordinated amount is at least
         equal to the class A required subordinated amount;

     *   for any A term advance, the amount of principal due (or any part
         thereof) in respect of the A term advance may only be paid if, after
         giving effect to such payment and the payment to be made on such date
         in respect of the related series and class (or sub-class) of issuing
         entity notes, the class A available subordinated amount is at least
         equal to the class A required subordinated amount and the class B
         available subordinated amount is at least equal to the class B
         required subordinated amount;

     *   for any BBB term advance, the amount of principal due (or any part
         thereof) in respect of the BBB term advance may only be paid if, after
         giving effect to such payment and the payment to be made on such date
         in respect of the related series and class (or sub-class) of issuing
         entity notes, the class A available subordinated amount is at least
         equal to the class A required subordinated amount, the class B
         available subordinated amount is at least equal to the class B
         required subordinated amount and the class M available subordinated
         amount is at least equal to the class M required subordinated amount;

     *   for any BB term advance, the amount of principal due (or any part
         thereof) in respect of the BB term advance may only be paid if, after
         giving effect to such payment and the payment to be made on such date
         in respect of the related series and class (or sub-class) of issuing
         entity notes, the class A available subordinated amount is at least
         equal to the class A required subordinated amount, the class B
         available subordinated amount is at least equal to the class B
         required subordinated amount, the class M available subordinated
         amount is at least equal to the class M required subordinated amount
         and the class C available subordinated amount is at least equal to the
         class C required subordinated amount,

     save that, on any date, in calculating the class A available subordinated
     amount, the class B available subordinated amount, the class M available
     subordinated amount and the class C available subordinated amount for such
     date for the purposes of the above:

     (a) stressed excess spread will be deemed to be zero; and

     (b) references to the "aggregate amount of the first reserve fund" in the
         relevant definition of available subordinated amount in respect of the
         relevant class of issuing entity notes (as set out under "THE ISSUANCE
         OF ISSUING ENTITY NOTES") shall instead be deemed to be an amount
         calculated as being the greater of either (i) the amount standing to
         the credit of the first reserve fund on the date that such calculation
         is made and (ii) if on any interest payment date since the most recent
         interest payment date (the REFERENCE DATE) on which the amount
         standing to the credit of the first reserve fund was at least equal to
         the first reserve fund required amount, the amount standing to the
         credit of the first reserve fund has been less than the amount
         standing to the credit of the first reserve fund on any preceding
         interest payment date from and including the reference date, the first
         reserve fund required amount on such date.

     See "THE ISSUANCE OF ISSUING ENTITY NOTES" for a description of the
     various required subordinated amounts and available subordinated amounts.


                                      155




REPAYMENT OF TERM ADVANCES PRIOR TO A TRIGGER EVENT, ENFORCEMENT OF THE ISSUING
ENTITY SECURITY OR ENFORCEMENT OF THE FUNDING SECURITY
     Prior to:

     (a) the occurrence of a trigger event (as described further in "THE
         MORTGAGES TRUST"); or

     (b) enforcement of the issuing entity security by the issuing entity
         security trustee under the issuing entity deed of charge or enforcement
         of the previous issuing entity security by the previous issuing entity
         security trustee under any previous issuing entity deed of charge; or

     (c) enforcement of the Funding security by the security trustee under the
         Funding deed of charge,

the term advances under any intercompany loan will be repaid in accordance with
the relevant intercompany loan agreement as follows, replenishing the first
reserve fund (to the extent only that money has been drawn from the first
reserve fund to make scheduled principal repayments) and then replenishing the
Funding liquidity reserve fund up to the Funding liquidity reserve required
amount:

     *   in order of their final repayment dates, beginning with the earliest
         such date (and, if two or more AAA term advances and/or previous AAA
         term advances have the same final repayment date, in proportion to
         their respective amounts due) to repay the principal amounts due (if
         any) on such interest payment date in respect of the AAA term advances
         to the issuing entity subject to rules 1 and 2 above. If there are
         insufficient funds available to pay the scheduled repayment amount of a
         scheduled amortisation term advance on the relevant scheduled repayment
         date, then the shortfall will be repaid on the subsequent interest
         payment dates (together with any other amounts scheduled to be repaid
         on the scheduled amortisation term advances on those interest payment
         dates) from Funding available principal receipts;

     *   in no order of priority among them, but in proportion to the respective
         amounts due, to repay the principal amounts due (if any) on such
         interest payment date on the AA term advances and/or previous AA term
         advances, in each case subject to rules 1, 3 and 6 above;

     *   in no order of priority among them, but in proportion to the respective
         amounts due, to repay the principal amounts due (if any) on such
         interest payment date on the A term advances and/or previous A term
         advances, in each case subject to rules 1, 3 and 6 above;

     *   in no order of priority among them, but in proportion to the respective
         amounts due, to repay the principal amounts due (if any) on such
         interest payment date on the BBB term advances and/or previous BBB term
         advances, in each case subject to rules 1, 3 and 6 above; and

     *   in no order of priority among them, but in proportion to the respective
         amounts due, to repay the principal amounts due (if any) on such
         interest payment date on the BB term advances and/or previous BB term
         advances, in each case subject to rules 1, 3 and 6 above.


REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING THE OCCURRENCE OF A NON-
ASSET TRIGGER EVENT PRIOR TO ENFORCEMENT OF THE ISSUING ENTITY SECURITY OR THE
FUNDING SECURITY
     Following the occurrence of a non-asset trigger event under the mortgages
trust deed but prior to enforcement of the Funding security by the security
trustee under the Funding deed of charge or the issuing entity security under
the issuing entity deed of charge, the bullet term advances and the scheduled
amortisation term advances in respect of any intercompany loan will be deemed
to be pass-through term advances and on each interest payment date Funding will
be required to apply Funding available principal receipts in the following
order of priority, replenishing the first reserve fund (to the extent only that
money has been drawn from the first reserve fund to make scheduled principal
repayments) and then replenishing the Funding liquidity reserve fund up to the
Funding liquidity reserve required amount:

     *   first, to repay the term AAA advance with the earliest final maturity
         date, then to repay the term AAA advance with the next earliest final
         maturity, and so on until the AAA term advances in respect of the
         current intercompany loan, the previous intercompany loans and any new
         intercompany loans are fully repaid;

     *   then, in no order of priority between them but in proportion to the
         amounts due, to repay the AA term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until those AA term advances are fully repaid;

     *   then, in no order of priority between them but in proportion to the
         amounts due, to repay the A term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until those A term advances are fully repaid;


                                      156




     *   then, in no order of priority between them but in proportion to the
         amounts due, to repay the BBB term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until those BBB term advances are fully repaid;
         and

     *   then, in no order of priority between them but in proportion to the
         amounts due, to repay the BB term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until those BB term advances are fully repaid.


REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING THE OCCURRENCE OF AN ASSET
TRIGGER EVENT PRIOR TO ENFORCEMENT OF THE ISSUING ENTITY SECURITY OR THE
FUNDING SECURITY
     Following the occurrence of an asset trigger event but prior to
enforcement by the security trustee of the Funding security under the Funding
deed of charge or the issuing entity security under the issuing entity deed of
charge, the bullet term advances and the scheduled amortisation term advances
in respect of any intercompany loan will be deemed to be pass-through term
advances and on each interest payment date Funding will be required to apply
Funding available principal receipts in the following order of priority
(replenishing the first reserve fund (to the extent only that money has been
drawn from the first reserve fund to make scheduled principal repayments) and
then replenishing the Funding liquidity reserve fund up to the Funding
liquidity reserve required amount):

     *   first, in no order of priority between them, but in proportion to the
         amounts due, to repay the AAA term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until each of those AAA term advances is fully
         repaid;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the AA term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until each of those AA term advances is fully
         repaid;

     *   then, in no order of priority between them but in proportion to the
         amounts due, to repay the A term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until those A term advances are fully repaid;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the BBB term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until each of those BBB term advances is fully
         repaid; and

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the BB term advances in respect of the current
         intercompany loan, the previous intercompany loans and any new
         intercompany loans, until each of those BB term advances is fully
         repaid.


REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING ENFORCEMENT OF THE ISSUING
ENTITY SECURITY
     If the issuing entity security is enforced by the issuing entity security
trustee under the issuing entity deed of charge, then that will not result in
automatic enforcement of the Funding security under the Funding deed of charge.
In those circumstances, however, the bullet term advances and the scheduled
amortisation advances under the master intercompany loan (only) will be deemed
to be pass-through term advances and Funding will be required to apply Funding
available principal receipts on each interest payment date in the following
order of priority, replenishing the first reserve fund (to the extent only that
money has been drawn from the first reserve fund to make scheduled principal
repayments) and then replenishing the Funding liquidity reserve fund up to the
Funding liquidity reserve required amount:

     *   first, in no order of priority between them, but in proportion to the
         amounts due, to repay the AAA term advances until each of those
         advances is fully repaid;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the AA advances until each of those advances is
         fully repaid;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the A term advances until each of those advances
         is fully repaid;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the BBB term advances until each of those
         advances is fully repaid; and

     *   then, in no order of priority between them, but in proportion to the
         amounts due, to repay the BB term advances until each of those
         advances is fully repaid.


                                      157




DISTRIBUTION OF ISSUING ENTITY PRINCIPAL RECEIPTS

DEFINITION OF ISSUING ENTITY PRINCIPAL RECEIPTS
     Prior to enforcement of the issuing entity security, ISSUING ENTITY
PRINCIPAL RECEIPTS will be calculated by the issuing entity cash manager four
business days prior to each interest payment date and will be an amount equal
to the sum of all principal amounts to be repaid by Funding to the issuing
entity under the master intercompany loan during the relevant interest period.

     Following enforcement of the issuing entity security, but prior to
enforcement of the Funding security, ISSUING ENTITY PRINCIPAL RECEIPTS means
the sum calculated by the issuing entity security trustee four business days
prior to each interest payment date as the amount to be repaid by Funding to
the issuing entity under the master intercompany loan during the relevant
interest period and/or the sum otherwise recovered by the issuing entity
security trustee (or the receiver appointed on its behalf) representing the
principal balance of the issuing entity notes.


DISTRIBUTION OF ISSUING ENTITY PRINCIPAL RECEIPTS PRIOR TO ENFORCEMENT OF THE
ISSUING ENTITY SECURITY
     Prior to enforcement of the issuing entity security, the issuing entity,
or the issuing entity cash manager on its behalf, will apply any issuing entity
principal receipts, on each interest payment date, in the following manner:


CLASS A NOTES
*    from principal amounts received by the issuing entity from Funding in
     respect of each AAA term advance (and in respect of (ii) below, the
     principal amounts received (if any) from the issuing entity swap providers
     under the relevant issuing entity swap agreements in respect of the
     related series and class (or sub-class) of issuing entity notes):

     (i) to pay amounts due and payable (in respect of principal) on such
         interest payment date to the relevant issuing entity swap providers in
         respect of the related series and class (or sub-class) of class A
         notes in accordance with the terms of the relevant issuing entity swap
         agreements; and

     (ii)to pay amounts due and payable in respect of principal (if any) on
         such interest payment date on the related series and class (or sub-
         class) of class A notes.


CLASS B NOTES
*    from principal amounts received by the issuing entity from Funding in
     respect of each AA term advance (and in respect of (ii) below, the
     principal amounts received (if any) from the issuing entity swap providers
     under the relevant issuing entity swap agreements in respect of the
     related series and class (or sub-class) of issuing entity notes):

     (i) to pay amounts due and payable (in respect of principal) on such
         interest payment date to the relevant issuing entity swap providers in
         respect of the related series and class (or sub-class) of class B
         notes in accordance with the terms of the relevant issuing entity swap
         agreements; and

     (ii)to pay amounts due and payable in respect of principal (if any) on
         such interest payment date on the related series and class (or sub-
         class) of class B notes.


CLASS M NOTES
*    from principal amounts received by the issuing entity from Funding in
     respect of each A term advance (and in respect of (ii) below, the
     principal amounts received (if any) from the issuing entity swap providers
     under the relevant issuing entity swap agreements in respect of the
     related series and class (or sub-class) of issuing entity notes):

     (i) to pay amounts due and payable (in respect of principal) on such
         interest payment date to the relevant issuing entity swap providers in
         respect of the related series and class (or sub-class) of class M
         notes in accordance with the terms of the relevant issuing entity swap
         agreements; and

     (ii)to pay amounts due and payable in respect of principal (if any) on
         such interest payment date on the related series and class (or sub-
         class) of class M notes.


CLASS C NOTES
*    from principal amounts received by the issuing entity from Funding in
     respect of each BBB term advance (and in respect of (ii) below, the
     principal amounts received (if any) from the issuing entity


                                      158




     swap providers under the relevant issuing entity swap agreements in respect
     of the related series and class (or sub-class) of issuing entity notes):

     (i) to pay amounts due and payable (in respect of principal) on such
         interest payment date to the relevant issuing entity swap providers in
         respect of the related series and class (or sub-class) of class C
         notes in accordance with the terms of the relevant issuing entity swap
         agreements; and

     (ii)to pay amounts due and payable in respect of principal (if any) on
         such interest payment date on the related series and class (or sub-
         class) of class C notes.


CLASS D NOTES
*    from principal amounts received by the issuing entity from Funding in
     respect of each BB term advance (and in respect of (ii) below, the
     principal amounts received (if any) from the issuing entity swap providers
     under the relevant issuing entity swap agreements in respect of the
     related series and class (or sub-class) of issuing entity notes):

     (i) to pay amounts due and payable (in respect of principal) on such
         interest payment date to the relevant issuing entity swap providers in
         respect of the related series and class (or sub-class) of class D
         notes in accordance with the terms of the relevant issuing entity swap
         agreements; and

     (ii)to pay amounts due and payable in respect of principal (if any) on
         such interest payment date on the related series and class (or sub-
         class) of class D notes.


DISTRIBUTION OF ISSUING ENTITY PRINCIPAL RECEIPTS FOLLOWING ENFORCEMENT OF THE
ISSUING ENTITY SECURITY BUT PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY
     The issuing entity deed of charge sets out the order of priority of
distribution of issuing entity principal receipts received or recovered by the
issuing entity security trustee (or a receiver appointed on its behalf)
following enforcement of the issuing entity security but prior to enforcement
of the Funding security. In these circumstances, the issuing entity security
trustee will apply issuing entity principal receipts on each interest payment
date to repay the issuing entity notes in the following manner:

     *   first, in no order of priority between them, but in proportion to the
         amounts due, in respect of each AAA term advance (and in respect of
         (ii) below, the principal receipts received (if any) from the issuing
         entity swap providers under the relevant issuing entity swap
         agreements in respect of the related series and class (or sub-class)
         of issuing entity notes):

         (i)  to pay amounts due and payable (in respect of principal) on such
              interest payment date to the relevant issuing entity swap
              providers in respect of the related series and class (or sub-
              class) of class A notes in accordance with the terms of the
              relevant issuing entity swap agreements; and

         (ii) to pay amounts due and payable in respect of principal (if any)
              on such interest payment date on the related series and class (or
              sub-class) of class A notes;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, in respect of each AA term advance (and in respect of
         (ii) below, the principal receipts received (if any) from the issuing
         entity swap providers under the relevant issuing entity swap
         agreements in respect of the related series and class (or sub-class)
         of issuing entity notes):

         (i)  to pay amounts due and payable (in respect of principal) on such
              interest payment date to the relevant issuing entity swap
              providers in respect of the related series and class (or sub-
              class) of class B notes in accordance with the terms of the
              relevant issuing entity swap agreements; and

         (ii) to pay amounts due and payable in respect of principal (if any)
              on such interest payment date on the related series and class (or
              sub-class) of class B notes;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, in respect of each A term advance (and in respect of (ii)
         below, the principal receipts received (if any) from the issuing
         entity swap providers under the relevant issuing entity swap
         agreements in respect of the related series and class (or sub-class)
         of issuing entity notes):

         (i)  to pay amounts due and payable (in respect of principal) on such
              interest payment date to the relevant issuing entity swap
              providers in respect of the related series and class (or sub-
              class) of class M notes in accordance with the terms of the
              relevant issuing entity swap agreements; and


                                      159




         (ii) to pay amounts due and payable in respect of principal (if any)
              on such interest payment date on the related series and class (or
              sub-class) of class M notes;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, in respect of each BBB term advance (and in respect of
         (ii) below, the principal receipts received (if any) from the issuing
         entity swap providers under the relevant issuing entity swap
         agreements in respect of the related series and class (or sub-class)
         of issuing entity notes):

         (i)  to pay amounts due and payable (in respect of principal) on such
              interest payment date to the relevant issuing entity swap
              providers in respect of the related series and class (or sub-
              class) of class C notes in accordance with the terms of the
              relevant issuing entity swap agreements; and

         (ii) to pay amounts due and payable in respect of principal (if any)
              on such interest payment date on the related series and class (or
              sub-class) of class C notes;

     *   then, in no order of priority between them, but in proportion to the
         amounts due, in respect of each BB term advance (and in respect of
         (ii) below, the principal receipts received (if any) from the issuing
         entity swap providers under the relevant issuing entity swap
         agreements in respect of the related series and class (or sub-class)
         of issuing entity notes):

         (i)  to pay amounts due and payable (in respect of principal) on such
              interest payment date to the relevant issuing entity swap
              providers in respect of the related series and class (or sub-
              class) of class D notes in accordance with the terms of the
              relevant issuing entity swap agreements; and

         (ii) to pay amounts due and payable in respect of principal (if any)
              on such interest payment date on the related series and class (or
              sub-class) of class D notes.


DISTRIBUTION OF FUNDING PRINCIPAL RECEIPTS AND FUNDING REVENUE RECEIPTS
FOLLOWING ENFORCEMENT OF THE FUNDING SECURITY
     The Funding deed of charge sets out the order of priority of distribution
as at the closing date by the security trustee, following service of an
intercompany loan acceleration notice, of amounts received or recovered by the
security trustee or a receiver appointed on its behalf. If Funding enters into
new intercompany loan agreements, then this order of priority may change - see
"SECURITY FOR FUNDING'S OBLIGATIONS".

     The security trustee will apply amounts received or recovered following
enforcement of the Funding security on each interest payment date in accordance
with the following order of priority (except for amounts due to the account
bank under the bank account agreement, which will be paid when due):

     (a) first, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to:

         *    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 deed of charge; and

         *    the issuing entity in respect of the issuing entity's obligations
              specified in items (A) to (B) of the post enforcement priority of
              payments and the previous issuing entities in respect of their
              own similar obligations;

     (b) then, towards payment of amounts due and payable to the cash manager
         and any costs, charges, liabilities and expenses then due or to become
         due and payable to the cash manager under the cash management
         agreement, together with any amount in respect of VAT on those
         amounts;

     (c) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of amounts (if any) due to the
         account bank under the terms of the bank account agreement and to the
         corporate services provider under the corporate services agreement;

     (d) then, towards payment of amounts (if any) due to the Funding swap
         provider under the Funding swap agreement (except for any termination
         payments due and payable by Funding under the Funding swap agreement
         following a Funding swap provider default);


                                      160




     (e) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payments of interest and principal due
         and payable on the AAA term advances outstanding under the
         intercompany loans;

     (f) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payments of interest and principal due
         and payable on the AA term advances outstanding under the intercompany
         loans;

     (g) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payments of interest and principal due
         and payable on the A term advances outstanding under the intercompany
         loans;

     (h) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payments of interest and principal due
         and payable on the BBB term advances outstanding under the
         intercompany loans;

     (i) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payments of interest and principal due
         and payable on the BB term advances outstanding under the intercompany
         loans;

     (j) then, towards payment of any amounts due to the issuing entity and the
         previous issuing entities in respect of their respective obligations
         (if any) to make a termination payment to an existing swap provider
         (but excluding any payment due to a relevant existing swap provider
         following an existing swap provider default or any existing swap
         provider downgrade termination event);

     (k) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay:

         *    amounts due to the issuing entity and the previous issuing
              entities in respect of their respective obligations to pay any
              termination payment to an existing swap provider following an
              existing swap provider default or any existing swap provider
              downgrade termination event;

         *    any other amounts due to the issuing entity and/or the previous
              issuing entities under the master intercompany loan agreement
              and/or the previous intercompany loan agreements and not
              otherwise provided for earlier in this order of priorities; and

         *    after the occurrence of a Funding swap provider default, towards
              payment of any termination payment due and payable by Funding
              under the Funding swap;

     (l) then, towards payment of amounts due to all start-up loan providers
         under the start-up loan agreements;

     (m) then, towards payment of any postponed deferred consideration due to
         the seller pursuant to the terms of the mortgage sale agreement; and

     (n) last, towards payment of any deferred consideration (other than
         postponed deferred consideration) due to the seller pursuant to the
         terms of the mortgage sale agreement.


COLLATERAL IN THE FUNDING POST ENFORCEMENT PRIORITY OF PAYMENTS
     Any amount of collateral provided to Funding by the Funding swap provider
shall not be applied in accordance with the above priority of payments, except
to the extent that, following the early termination of the Funding swap due to
an event of default:

     *   the value of the collateral is applied against an amount equal to the
         termination amount that would have been payable by the Funding swap
         provider had the collateral not been provided; and

     *   such amounts (which, for the avoidance of doubt, shall not exceed the
         amount equal to the termination amount that would have been payable by
         the Funding swap provider had the collateral not been provided) are
         not applied by Funding towards the costs of entering into a
         replacement swap.

     Any collateral not applied in accordance with the foregoing shall be
returned to the Funding swap provider.


                                      161




DISTRIBUTION OF ISSUING ENTITY PRINCIPAL RECEIPTS AND ISSUING ENTITY REVENUE
RECEIPTS FOLLOWING ENFORCEMENT OF THE ISSUING ENTITY SECURITY AND ENFORCEMENT
OF THE FUNDING SECURITY
     If the Funding security is enforced under the Funding deed of charge, then
there will be an automatic enforcement of the issuing entity security under the
issuing entity deed of charge. The issuing entity deed of charge sets out the
order of priority of distribution by the issuing entity security trustee,
following enforcement of the issuing entity security and enforcement of the
Funding security (known as the ISSUING ENTITY POST ENFORCEMENT PRIORITY OF
PAYMENTS), of amounts received or recovered by the issuing entity security
trustee (or a receiver appointed on its behalf) (a) on each interest payment
date or (b) when due in respect of amounts due to the issuing entity account
banks under the issuing entity bank account agreement under paragraph (b)
below, the issuing entity security trustee will apply amounts received or
recovered following enforcement of the issuing entity security as follows:

     (a) first, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to:

         *    the issuing entity security trustee and any receiver appointed by
              the issuing entity security trustee together with interest and
              any amount in respect of VAT on those amounts and any amounts
              then due or to become due to the issuing entity security trustee
              and the receiver under the provisions of the issuing entity deed
              of charge;

         *    the note trustee together with interest and any amount in respect
              of VAT on those amounts and any amounts then due or to become due
              and payable to the note trustee under the provisions of the trust
              deed; and

         *    the agent bank, the paying agents, the registrar and the transfer
              agent together with interest and any amount in respect of VAT on
              those amounts and any costs, charges, liabilities and expenses
              then due or to become due and payable to them under the
              provisions of the issuing entity paying agent and agent bank
              agreement;

     (b) then, in no order of priority between them but in proportion to the
         respective amounts due, towards payment of amounts (together with any
         amount in respect of VAT on those amounts) due and payable to the
         issuing entity cash manager under the issuing entity cash management
         agreement and to the corporate services provider under the issuing
         entity corporate services agreement and to the issuing entity account
         banks under the issuing entity bank account agreement;

     (c) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to the issuing entity swap
         providers for each series of class A notes (except for any termination
         payments due and payable to a issuing entity swap provider as a result
         of an issuing entity swap provider default or a downgrade termination
         event) and from amounts received from the issuing entity swap provider
         to pay interest due or overdue on, and to repay principal of, the
         applicable series of class A notes;

     (d) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to the issuing entity swap
         providers for each series of class B notes (except for any termination
         payments due and payable to an issuing entity swap provider as a
         result of an issuing entity swap provider default or a downgrade
         termination event) and from amounts received from the issuing entity
         swap provider to pay interest due or overdue on, and to repay
         principal of, the applicable series of class B notes;

     (e) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to the issuing entity swap
         providers for each series of class M notes (except for any termination
         payments due and payable to an issuing entity swap provider as a
         result of an issuing entity swap provider default or a downgrade
         termination event) and from amounts received from the issuing entity
         swap provider to pay interest due or overdue on, and to repay
         principal of, the applicable series of class M notes;

     (f) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to the issuing entity swap
         providers for each series of class C notes (except for any termination
         payments due and payable to an issuing entity swap provider as a
         result of an issuing entity swap provider default or a downgrade
         termination event) and from amounts received from the issuing entity
         swap provider to pay interest due or overdue on, and to repay
         principal of, the applicable series of class C notes;

     (g) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay amounts due to the issuing entity swap
         providers for each series of class D notes (except for any termination
         payments due and payable to an issuing entity swap provider as a
         result of an issuing entity swap provider default or a downgrade
         termination event) and from amounts


                                      162




         received from the issuing entity swap provider to pay interest due or
         overdue on, and to repay principal of, the applicable series of class D
         notes;

     (h) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay any termination payment due to the
         issuing entity swap providers for each series of class A notes
         following a swap provider default or a downgrade termination event;

     (i) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay to pay any termination payment due to
         the issuing entity swap providers for each series of class B notes
         following a swap provider default or a downgrade termination event;

     (j) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay any termination payment due to the
         issuing entity swap providers for each series of class M notes
         following a swap provider default or a downgrade termination event;

     (k) then, in no order of priority between them but in proportion to the
         respective amounts due, to pay any termination payment due to the
         issuing entity swap providers for each series of class C notes
         following a swap provider default or a downgrade termination event;
         and

     (l) last, in no order of priority between them but in proportion to the
         respective amounts due, to pay any termination payment due to the
         issuing entity swap providers for each series of class D notes
         following a swap provider default or a downgrade termination event.


COLLATERAL IN THE ISSUING ENTITY POST-ENFORCEMENT PRIORITY OF PAYMENTS
     Any amount of collateral provided to the issuing entity by any issuing
entity swap provider shall not be applied in accordance with the above priority
of payments, except to the extent that, following the early termination of the
swap due to an event of default:

     *   the value of the collateral is applied against an amount equal to the
         termination amount that would have been payable by the relevant
         issuing entity swap provider had the collateral not been provided; and

     *   such amounts (which, for the avoidance of doubt, shall not exceed the
         amount equal to the termination amount that would have been payable by
         the relevant issuing entity swap provider had the collateral not been
         provided) are not applied by the issuing entity towards the costs of
         entering into a replacement swap.

     Any collateral not applied in accordance with the foregoing shall be
returned directly to such issuing entity swap provider.



                                      163




                               CREDIT STRUCTURE

     The issuing entity notes will be an obligation of the issuing entity only
and will not be obligations of, or the responsibility of, or guaranteed by, any
other party. However, there are a number of main features of the transaction
which enhance the likelihood of timely receipt of payments to noteholders, as
follows:

     *   Funding available revenue receipts are expected to exceed interest and
         fees payable to the issuing entity;

     *   a shortfall in Funding available revenue receipts may be met from
         Funding's principal receipts;

     *   the first reserve fund, which was established on 26 July 2000, and
         which was further funded on 29 November 2000, 23 May 2001, 5 July
         2001, 1 April 2004 and 8 August 2006, is available to meet shortfalls
         in interest due on the term advances and principal due on the first
         reserve fund term advances;

     *   the second reserve fund, which was established on 29 November 2000,
         further funded on 5 July 2001 from the proceeds of the previous term
         BB advance made by Holmes Financing (No. 4) PLC and will be further
         funded by Funding's excess revenue to meet shortfalls in interest due
         on the term advances if amounts standing to the credit of the first
         reserve fund are insufficient for that purpose;

     *   payments of the class D notes will be subordinated to payments on the
         class A notes, class B notes, class M notes and class C notes;

     *   payments of the class C notes will be subordinated to payments on the
         class A notes, class B notes and class M notes;

     *   payments of the class M notes will be subordinated to payments on the
         class A notes and class B notes;

     *   payments on the class B notes will be subordinated to payments on the
         class A notes;

     *   the mortgages trustee GIC account and the Funding GIC account each
         earn interest at a specified rate (LIBOR for three-month sterling
         deposits);

     *   Funding will be obliged to establish a Funding liquidity reserve fund
         if the seller ceases to have a long-term unsecured, unsubordinated and
         unguaranteed credit rating by Moody's of at least A3 or at least A- by
         Fitch (unless the relevant rating agency confirms that the current
         rating of the outstanding notes will not be adversely affected by
         the rating downgrade of the seller); and

     *   the Funding reserve fund, which was established on 1 April 2004 and
         will be funded from the excess Funding available revenue receipts
         after Funding has paid all of its obligations in respect of items
         ranking higher than item (u) of the Funding pre-enforcement revenue
         priority of payments on each interest payment date.

     Each of these factors is considered more fully in the remainder of this
section.


CREDIT SUPPORT FOR THE ISSUING ENTITY NOTES PROVIDED BY FUNDING AVAILABLE
REVENUE RECEIPTS
     It is anticipated that, during the life of the issuing entity notes issued
under the programme, the Funding share of the interest received from borrowers
on the loans will, assuming that all of the loans are fully performing, be
greater than the sum of the interest which the current issuing entities have to
pay on all of the current issuing entity notes and the other costs and expenses
of the structure. In other words, it is anticipated that the Funding available
revenue receipts would be sufficient to pay the amounts payable under items (a)
to (e), (g), (i), (k) and (m) of the Funding pre-enforcement revenue priority
of payments.

     The actual amount of any excess will vary during the life of the issuing
entity notes. Two of the key factors determining the variation are as follows:

     *   the interest rate on the portfolio; and

     *   the level of arrears experienced.


                                      164




INTEREST RATE ON THE PORTFOLIO
     Funding has entered or may enter into a swap in relation to the previous
intercompany loans, the current intercompany loan and any new intercompany loan
to enable it to swap amounts of interest received from borrowers which vary on
a variable, tracker or fixed rate basis for amounts it receives from the
Funding swap counterparty which vary in accordance with LIBOR based rates
payable on the intercompany loans, plus a margin expected to cover Funding's
obligations to, among others, the issuing entity. The swap hedges against the
possible variance between sterling LIBOR based rates payable on the
intercompany loans and a weighted average of the SVR payable on the variable
rate loans (including those capped rate loans that are not subject to the
specified capped rate of interest), the rates of interest payable on the
tracker loans and the fixed rates of interest payable on the fixed rate loans
(including those capped rate loans that are subject to the specified capped
rate of interest).

     The terms of the swaps are described in greater detail below in "THE SWAP
AGREEMENTS".


LEVEL OF ARREARS EXPERIENCED
     If the level of arrears of interest payments made by the borrowers results
in Funding experiencing an income deficit, Funding will be able to use the
following amounts to cure that income deficit:

     *   first, amounts standing to the credit of the first reserve fund, as
         described in "- FIRST RESERVE FUND";

     *   second, (if established) amounts standing to the credit of the Funding
         liquidity reserve fund, as described in "- FUNDING LIQUIDITY RESERVE
         FUND";

     *   third, amounts standing to the credit of the second reserve fund, as
         described in "- SECOND RESERVE FUND"; and

     *   fourth, principal receipts, if any, as described in "- USE OF FUNDING
         PRINCIPAL RECEIPTS TO PAY FUNDING INCOME DEFICIENCY".

     Any excess of Funding revenue receipts will be applied on each interest
payment date to the extent described in the Funding pre-enforcement revenue
priority of payments, including to extinguish amounts standing to the credit of
any principal deficiency ledger and to replenish the reserve funds.


USE OF FUNDING PRINCIPAL RECEIPTS TO PAY FUNDING INCOME DEFICIENCY
     Four business days prior to each interest payment date, the cash manager
will calculate whether there will be an excess or a deficit of Funding
available revenue receipts (including the reserve funds) to pay items (a) to
(e), (g), (i), (k) and (m) of the Funding pre-enforcement revenue priority of
payments.

     If there is a deficit, then Funding shall pay or provide for that deficit
by the application of Funding available principal receipts, if any, and the
cash manager shall make a corresponding entry in the relevant principal
deficiency sub-ledger, as described in "- PRINCIPAL DEFICIENCY LEDGER".

     Funding 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.

     Funding shall apply any excess Funding available revenue receipts to
extinguish any balance on the principal deficiency ledger, as described in "-
PRINCIPAL DEFICIENCY LEDGER".


FIRST RESERVE FUND
     A first reserve fund has been established:

     *   to help meet any deficit in Funding available revenue receipts;

     *   to help meet any deficit recorded on the principal deficiency ledger;
         and

     *   prior to enforcement of the Funding security, to help repay principal
         due on the first reserve fund term advances.

     The first reserve fund was funded initially on 26 July 2000 by the first
start-up loan in the sum of {pound-sterling}6,000,000. It was further funded on
29 November 2000 by the second start-up loan in the sum of
{pound-sterling}7,500,000, on 23 May 2001 by the third start-up loan in the sum
of {pound-sterling}12,000,000, on 1 April 2004 by the eighth start-up loan in
the sum of {pound-sterling}36,000,000 and on 8 August 2006 from the Funding
reserve fund in the sum of {pound-sterling}8 million. In addition, part of the
proceeds of the previous BB term advance made by Holmes


                                      165




Financing (No. 4) PLC (in an amount equal to {pound-sterling}31,000,000) was
credited by Funding to the first reserve fund on 5 July 2001. The first reserve
ledger is maintained by the cash manager to record the balance from time to time
of the first reserve fund.

     On each interest payment date the amount of the first reserve fund is
added to certain other income of Funding in calculating Funding available
revenue receipts.

     Prior to enforcement of the Funding security, after meeting any income
deficit and satisfying any deficit on the principal deficiency ledger, amounts
standing to the credit of the first reserve fund may be used to repay principal
due and payable in relation to the several outstanding AAA term advances from
and including their respective scheduled repayment dates.

     The first reserve fund will be replenished from:

     *   firstly, Funding available principal receipts in an amount up to the
         amount used to repay the first reserve fund term advances (but only if
         the first reserve fund has been used for this purpose);

     *   secondly, any excess Funding available revenue receipts up to and
         including an amount equal to the first reserve fund required amount,
         specified in connection with the most recent issuance of notes; and

     *   thirdly, following the occurrence of an arrears trigger event, any
         Funding available revenue receipts to be paid in accordance with item
         (q) of the Funding pre-enforcement revenue priority of payments
         receipts up to and including an amount equal to the first reserve fund
         additional required amount specified in connection with the most recent
         issuance of notes.

     Funding available revenue receipts will only be applied to replenish the
first reserve fund after paying interest due on the term advances and reducing
any deficiency on the AAA principal deficiency sub-ledger, the AA principal
deficiency sub-ledger, the A principal deficiency sub-ledger, the BBB principal
deficiency sub-ledger and the BB principal deficiency sub-ledger (see
"CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE REVENUE RECEIPTS - DISTRIBUTION
OF FUNDING AVAILABLE REVENUE RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING
SECURITY").


     The seller, Funding and the security trustee may agree to increase the
first reserve fund required amount and the first reserve fund additional
required amount from time to time. They may also agree to decrease the first
reserve fund required amount and the first reserve fund additional required
amount (subject to such reduction not having an adverse impact on the ratings of
the notes) if Funding has repaid any amounts owing to the previous issuing
entities, the issuing entity and any new issuing entities, from time to time.
The first reserve fund required amount and the first reserve fund additional
required amount in effect at the time of an issuance of US notes will be the
amounts specified as such in the relevant prospectus supplement under the
heading "SUMMARY - FIRST RESERVE FUND".



SECOND RESERVE FUND
     A second reserve fund was established on 29 November 2000 to help meet
deficits in Funding available revenue receipts.

     The second reserve fund is funded from:

     (a) part of the proceeds of the previous term BB advance made by Holmes
         Financing (No. 4) PLC (in an amount equal to
         {pound-sterling}19,000,000) which was credited by Funding to the
         second reserve fund on 5 July 2001; and

     (b) excess Funding available revenue receipts, after Funding has paid all
         of its obligations in respect of items ranking higher than (t) (which
         item is a credit to the second reserve ledger up to the second reserve
         fund required amount) pursuant to the Funding pre-enforcement revenue
         priority of payments on each interest payment date (see "CASHFLOWS -
         DISTRIBUTION OF FUNDING AVAILABLE REVENUE RECEIPTS").

     A second reserve ledger is maintained by the cash manager to record the
balance from time to time of the second reserve fund.

     On each interest payment date the amount of the second reserve fund is
added to certain other income of Funding in calculating Funding available
revenue receipts.

     The second reserve fund is replenished from any excess Funding available
revenue receipts up to and including an amount equal to the second reserve fund
required amount. The SECOND RESERVE FUND REQUIRED AMOUNT is an amount equal to
X where X is calculated on each interest payment date as follows:


                                      166




     ((LIBOR for three-month sterling deposits + 0.65 per cent.) - (the
     weighted average yield on the loans in the mortgages trust) + (the net
     margin on the Funding swap)) x (the aggregate outstanding principal
     balance of all the term advances) x (the weighted average life of all the
     term advances)

     The weighted average life of the current term advances is calculated as
being the greater of 2.5 years or the weighted average life calculated on the
following assumptions:

     (a) the lower of a 15 per cent. CPR and the 12 month rolling CPR; and

     (b) the previous issuing entities, the issuing entity and any new issuing
         entities, from time to time, not exercising their respective options
         to redeem the previous notes, the issuing entity notes or new notes,
         respectively, issued by it.

     If the issuing entity exercises its option to redeem the issuing entity
notes, then the second reserve fund required amount will decrease in accordance
with the formula set forth in this section.

     The seller, Funding and the security trustee may agree to increase,
decrease or amend the second reserve fund required amount from time to time.


FUNDING RESERVE FUND
     A Funding reserve fund was established on 1 April 2004 to fund further the
reserve funds in connection with the issuance of new notes by any new issuing
entities after such date and, among other things, to fund certain costs and
expenses incurred by Funding in connection with subsequent assignments of part
of the seller's share of the trust property to it, fees to be paid under new
intercompany loans which relate to the costs of issue of new notes, all
necessary filing and other fees incurred in ensuring compliance with regulatory
requirements and all legal and audit fees and other professional advisory fees.

     The Funding reserve fund will be funded from the excess Funding available
revenue receipts after Funding has paid all of its obligations in respect of
items ranking higher than item (u) of the Funding pre-enforcement revenue
priority of payments on each interest payment date. The Funding reserve ledger
will be maintained by the cash manager to record the balance of the Funding
reserve fund from time to time.

     On each interest payment date, the amount of the Funding reserve fund is
added to certain other income of Funding in calculating Funding available
revenue receipts.

     The Funding reserve fund is replenished from any excess Funding available
revenue receipts up to the Funding reserve fund required amount, or such other
amount as the seller may determine from time to time. The Funding reserve fund
required amount in effect at the time of an issuance of US notes will be the
amount specified as such in the relevant prospectus supplement under the heading
"SUMMARY - FUNDING RESERVE FUND REQUIRED AMOUNT" and may change at the time of
any new issue of notes or as the seller may determine.

     The seller may increase, decrease or amend the Funding reserve fund
required amount from time to time, without the consent of the security trustee,
Funding or the noteholders.


PRINCIPAL DEFICIENCY LEDGER
     A principal deficiency ledger has been established to record:

     *   any principal losses on the loans allocated to Funding; and/or

     *   the application of Funding available principal receipts to meet any
         deficiency in Funding's available revenue receipts (as described in "-
         USE OF FUNDING PRINCIPAL RECEIPTS TO PAY FUNDING INCOME DEFICIENCY");
         and/or

     *   the application of Funding available principal receipts which are
         allocated to fund the Funding liquidity reserve fund up to the Funding
         liquidity reserve required amount.

     The principal deficiency ledger is split into five sub-ledgers which will
each correspond to each of the AAA term advances, the AA term advances, the A
term advances, the BBB term advances and the BB term advances, respectively, as
follows:

     *   the AAA principal deficiency sub-ledger corresponding to all
         outstanding AAA term advances;

     *   the AA principal deficiency sub-ledger corresponding to all
         outstanding AA term advances;

     *   the A principal deficiency sub-ledger corresponding to all outstanding
         A term advances;

     *   the BBB principal deficiency sub-ledger corresponding to all
         outstanding BBB term advances; and

     *   the BB principal deficiency sub-ledger corresponding to all
         outstanding term BB advances.


                                      167




     Losses on the loans and/or the application of Funding available principal
receipts to pay interest on term advances are recorded as follows:

     *   first, on the BB principal deficiency sub-ledger until the balance of
         the BB principal deficiency sub-ledger is equal to the aggregate
         principal amount outstanding of all term BB advances;

     *   second, on the BBB principal deficiency sub-ledger until the balance
         of the BBB principal deficiency sub-ledger is equal to the aggregate
         principal amount outstanding of all BBB term advances;

     *   third, on the A principal deficiency sub-ledger until the balance of
         the A principal deficiency sub-ledger is equal to the aggregate
         principal amount outstanding of all A term advances;

     *   fourth, on the AA principal deficiency sub-ledger until the balance of
         the AA principal deficiency sub-ledger is equal to the aggregate
         principal amount outstanding of all AA term advances; and

     *   fifth, on the AAA principal deficiency sub-ledger, at which point
         there will be an asset trigger event.

     Any excess revenue of Funding as described in "- USE OF FUNDING PRINCIPAL
RECEIPTS TO PAY FUNDING INCOME DEFICIENCY" is, on each interest payment date,
applied to the extent described in the Funding pre-enforcement revenue priority
of payments as follows:

     *   first, provided that interest due on the AAA term advances has been
         paid, in an amount necessary to reduce to zero the balance on the AAA
         principal deficiency sub-ledger;

     *   second, provided that interest due on the AA term advances has been
         paid, in an amount necessary to reduce to zero the balance on the AA
         principal deficiency sub-ledger;

     *   third, provided that interest due on the A term advances has been
         paid, in an amount necessary to reduce to zero the balance on the A
         principal deficiency sub-ledger;

     *   fourth, provided that interest due on the BBB term advances has been
         paid, in an amount necessary to reduce to zero the balance on the BBB
         principal deficiency sub-ledger; and

     *   fifth, provided that interest due on the BB term advances has been
         paid, in an amount necessary to reduce to zero the balance on the BB
         principal deficiency sub-ledger.


FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS
     In general, if Funding borrows a new term advance under a new intercompany
loan, and that new term advance does not have a term advance rating of either
AAA, AA, A, BBB or BB, then Funding will establish a new principal deficiency
sub-ledger. That new principal deficiency sub-ledger will correspond to and be
known by the term advance rating of the relevant new term advance.

     Losses on the loans and/or the application of Funding available principal
receipts to pay interest on the outstanding term advances will first be
recorded on the lowest ranking principal deficiency sub-ledger, and then in
ascending order of rating priority up to the highest-ranking principal
deficiency sub-ledger. Any excess revenue of Funding will be applied to the
highest-ranking principal deficiency sub-ledger, in descending order of rating
priority down to the lowest ranking principal deficiency sub-ledger.


ISSUING ENTITY AVAILABLE FUNDS
     On each interest payment date in respect of the master intercompany loan,
the issuing entity will receive from Funding an amount equal to or less than
the amount which it needs to pay out on the corresponding interest payment date
in respect of the issuing entity notes in accordance with the issuing entity
pre-enforcement priority of payments. It is not intended that any surplus cash
will be accumulated in the issuing entity.

     See also the description of the issuing entity swaps under "THE SWAP
AGREEMENTS".


PRIORITY OF PAYMENTS AMONG THE CLASS A NOTES, THE CLASS B NOTES, THE CLASS M
NOTES, THE CLASS C NOTES AND THE CLASS D NOTES
     The order of payments of interest to be made on the classes of issuing
entity notes will be prioritised so that interest payments on the class D notes
will be subordinated to interest payments on the class C notes, interest
payments on the class C notes will be subordinated to interest payments on the
class M notes, interest payments on the class M notes will be subordinated to
interest payments on the class B notes


                                      168




and interest payments on the class B notes will be subordinated to interest
payments on the class A notes, in each case in accordance with the issuing
entity priority of payments.

     Any shortfall in payments of interest on any series of the class B notes
and/or the class M notes and/or the class C notes and/or the class D notes on
any interest payment date in respect of such issuing entity notes will be
deferred until the next interest payment date and will accrue interest. On the
next interest payment date, the amount of interest due on the relevant class of
issuing entity notes will be increased to take account of any deferred
interest. If, on that interest payment date, there is still a shortfall, that
shortfall will be deferred again. This deferral process will continue until the
final repayment date of the issuing entity notes, at which point all such
deferred amounts of interest (including interest thereon) will be due and
payable. However, if there is insufficient money available to the issuing
entity to pay interest on the class B notes, or the class M notes or the class
C notes, or the class D notes then you may not receive all interest amounts
payable on those classes of issuing entity notes.

     The issuing entity is not able to defer payments of interest due on any
interest payment date in respect of the class A notes or (if applicable) the
most senior class of issuing entity notes then outstanding. The failure to pay
interest on such issuing entity notes will be a note event of default.

     The class A notes, the class B notes, the class M notes, the class C notes
and the class D notes will be constituted by the trust deed and will share the
same security. However, upon enforcement of the issuing entity security or the
occurrence of a trigger event, the class A notes of each series will rank in
priority to each series of class B notes, each series of class M notes, each
series of class C notes and each series of class D notes, the class B notes of
each series will rank in priority to each series of class M notes, each series
of class C notes and each series of class D notes, the class M notes of each
series will rank in priority to each series of class C notes and each series of
class D notes and the class C notes of each series will rank in priority to
each series of class D notes.


MORTGAGES TRUSTEE GIC ACCOUNT/FUNDING GIC ACCOUNT
     All amounts held by the mortgages trustee are deposited in the mortgages
trustee GIC account with the mortgages trustee GIC provider. This account is
subject to a guaranteed investment contract such that the mortgages trustee GIC
provider agrees to pay a variable rate of interest on funds in the mortgages
trustee GIC account based on LIBOR for three-month sterling deposits.

     Amounts held in alternative accounts do not have the benefit of a
guaranteed investment contract but following their receipt are transferred into
the mortgages trustee GIC account on a regular basis and in any event no later
than the next business day after they are deposited in the relevant alternative
account.

     All amounts held by Funding are deposited in the Funding GIC account in
the first instance. The Funding GIC account is maintained with the Funding GIC
provider. This account is subject to a guaranteed investment contract such that
the Funding GIC provider agrees to pay a variable rate of interest on funds in
the Funding GIC account based on LIBOR for three-month sterling deposits.


FUNDING LIQUIDITY RESERVE FUND

     Funding will be required to establish a liquidity reserve fund if 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 that the then current ratings of the
outstanding notes will not be adversely affected by the ratings downgrade).

     Prior to enforcement of the Funding security, the Funding liquidity
reserve fund may be used to help meet any deficit in Funding available revenue
receipts which are allocated to the issuing entity or any previous issuing
entity to pay amounts due on the intercompany loan advanced by the issuing
entity or any previous issuing entity, but only to the extent that such amounts
are necessary to fund:

     *   the payment by any issuing entity of operating and administrative
         expenses due and interest due on the relevant interest payment date in
         respect of any series of class A notes, class B notes, class M notes,
         class C notes and/or class D notes issued by such issuing entity and
         to help meet any deficit recorded on the principal deficiency ledger
         in respect of any series of class A notes issued by such issuing
         entity; and

     *   prior to the occurrence of an asset trigger event, the payment of
         principal in respect of the Funding liquidity reserve fund term
         advances.

     The Funding liquidity reserve fund, if any, will be funded initially from
Funding available revenue receipts in accordance with the Funding pre-
enforcement revenue priority of payments. The Funding liquidity


                                      169




reserve fund will be funded up to the FUNDING LIQUIDITY RESERVE REQUIRED AMOUNT,
being an amount as of any interest payment date equal to the excess, if any, of
3 per cent. of the aggregate outstanding balance of the issuing entity notes on
that payment date over amounts standing to the credit of the first reserve fund
on that payment date.

     The Funding liquidity reserve fund will be deposited in Funding's name in
the Funding GIC account into which the first reserve fund and second reserve
fund are also deposited. All interest or income accrued on the amount of the
Funding liquidity reserve fund while on deposit in the Funding GIC account will
belong to Funding. The cash manager will maintain a separate Funding liquidity
reserve ledger to record the balance from time to time of the Funding liquidity
reserve fund.

     On each interest payment date prior to enforcement of the Funding
security, funds standing to the credit of the Funding liquidity reserve fund
will be added to certain other income of Funding in calculating Funding
available revenue receipts to make payments due under the intercompany loan.

     Once it has been initially funded, the Funding liquidity reserve fund will
be replenished from any Funding available revenue receipts or Funding available
principal receipts, as applicable. Funding available revenue receipts will only
be applied to replenish the Funding liquidity reserve fund after: (i) the
payment of interest due on each series of class A notes, the class B notes, the
class M notes, the class C notes and the class D notes and the reduction of any
deficiency on the principal deficiency sub ledger for each series of class A
notes, the class B notes, the class M notes, the class C notes and class D
notes as described in "CASHFLOWS - DISTRIBUTION OF FUNDING AVAILABLE REVENUE
RECEIPTS PRIOR TO ENFORCEMENT OF THE FUNDING SECURITY" and (ii) the payment of
principal in respect of the Funding liquidity reserve fund term advances.

     Following enforcement of the Funding security, amounts standing to the
credit of the Funding liquidity reserve ledger may be applied in making
payments of principal due under the term advances.


                                      170




                              THE SWAP AGREEMENTS

     The following section contains a summary of the material terms of the
Funding swap agreements and the issuing entity swap agreements. The summary
does not purport to be complete and is subject to the provisions of those swap
agreements, forms of which have been filed as an exhibit to the registration
statement of which this prospectus is a part.


GENERAL
     Funding has entered into the Funding swap with Abbey Financial Markets as
the Funding swap provider. The issuing entity has entered into and will enter
into issuing entity swaps with the issuing entity swap providers. In general,
the swaps are designed to do the following:

     *   Funding swap: to hedge against the possible variance between the
         mortgages trustee SVR payable on the variable rate loans, the rates of
         interest payable on the tracker loans and the fixed rates of interest
         payable on the fixed rate loans (which, for this purpose, includes
         those capped rate loans then no longer subject to their variable rates
         of interest but instead subject to interest at their specified capped
         rates) and the sterling LIBOR based rates payable in respect of the
         intercompany loans;

     *   Issuing entity swaps: to protect the issuing entity against certain
         interest rate and/or currency risks in respect of amounts received by
         the issuing entity from Funding under the master intercompany loan
         agreement and amounts payable by the issuing entity under each series
         and class (or sub-class) of issuing entity notes.


THE FUNDING SWAP
     Some of the loans in the portfolio pay a variable rate of interest for a
period of time which may either be linked to the mortgages trustee SVR or
linked to an interest rate other than the mortgages trustee SVR, such as
sterling LIBOR or a rate set by the Bank of England. Other loans pay a fixed
rate of interest for a period of time. However, the interest rate payable by
Funding with respect to the term advances is calculated as a margin over
sterling LIBOR for three-month sterling deposits or as a margin over the
average of LIBOR for one-month sterling deposits over a three month period, or
as the case may be. To provide a hedge against the possible variance between:

     (a) the mortgages trustee SVR payable on the variable rate loans, the
         rates of interest payable on the tracker loans and the fixed rates of
         interest payable on the fixed rate loans; and

     (b) a LIBOR based rate for three-month sterling deposits,

in relation to the previous issue by Holmes Financing (No. 1) PLC, Funding
entered into a separate variable rate swap, tracker rate swap and fixed rate
swap, all under the Funding swap agreement. At the time of the previous issue
by Holmes Financing (No. 2) PLC, Funding entered into the Funding swap which:

     *   replaced the variable rate swap, tracker rate swap and fixed rate swap
         relating to the previous issue by Holmes Financing (No. 1) PLC;

     *   had a notional amount that is sized to hedge against these potential
         interest rate mismatches in relation to both the previous issues by
         both Holmes Financing (No. 1) PLC and Holmes Financing (No. 2) PLC;
         and

     *   provided for the notional amount to be increased to hedge against
         similar potential interest rate mismatches in relation to new issues,
         including the previous issue by Holmes Financing (No. 3) PLC, the
         previous issue by Holmes Financing (No. 4) PLC, the previous issue by
         Holmes Financing (No. 5) PLC, the previous issue by Holmes Financing
         (No. 6) PLC, the previous issue by Holmes Financing (No. 7) PLC, the
         previous issue by Holmes Financing (No. 8) PLC, the previous issue by
         Holmes Financing (No. 9) PLC and the previous issue by Holmes
         Financing (No. 10) PLC and the previous issue by the issuing entity.

     When Funding entered into the Funding swap, all of the rights and
obligations of Funding and the Funding swap provider under the variable rate
swap, the tracker rate swap and the fixed rate swap ceased to exist and were
replaced by the rights and obligations arising under the Funding swap.

     Under the Funding swap, on each distribution date, as defined in the
glossary, the following amounts will be calculated in respect of the relevant
distribution period:


                                      171




     *   as determined in respect of the corresponding interest period under
         the intercompany loans plus a spread for the relevant distribution
         period, to the notional amount of the Funding swap as described later
         in this section (known as the "DISTRIBUTION PERIOD SWAP PROVIDER
         AMOUNT"); and

     *   the amount produced by applying a rate equal to the weighted average
         of:

         (a)  the average of the standard variable mortgage rates or their
              equivalent charged to existing borrowers on residential mortgage
              loans as published from time to time, after excluding the highest
              and the lowest rate, of Alliance & Leicester plc, Halifax Plc,
              Lloyds TSB plc, HSBC Bank plc, National Westminster Bank Plc and
              Barclays Bank PLC (and where those banks have more than one
              standard variable rate, the highest of those rates);

         (b)  the rates of interest payable on the tracker loans; and

         (c)  the rates of interest payable on the fixed rate loans (including
              those capped rate loans that are subject to the specified capped
              rate of interest),

         to the notional amount of the Funding swap (known as the DISTRIBUTION
         PERIOD FUNDING AMOUNT).

     On each interest payment date the following amounts will be calculated:

     *   the sum of each of the distribution period swap provider amounts
         calculated during the preceding interest period; and

     *   the sum of each of the distribution period Funding amounts calculated
         during the preceding interest period.

     After these two amounts are calculated in relation to an interest payment
date, the following payments will be made on that interest payment date:

     *   if the first amount is greater than the second amount, then the
         Funding swap provider will pay the difference to Funding;

     *   if the second amount is greater than the first amount, then Funding
         will pay the difference to the Funding swap provider; and

     *   if the two amounts are equal, neither party will make a payment to the
         other.

     If a payment is to be made by the Funding swap provider, that payment will
be included in the Funding available revenue receipts and will be applied on
the relevant interest payment date according to the relevant order of priority
of payments of Funding. If a payment is to be made by Funding, it will be made
according to the relevant order of priority of payments of Funding.

     The notional amount of the Funding swap in respect of a distribution
period will be an amount in sterling equal to:

     *   the aggregate principal amount outstanding of all intercompany loans
         during the relevant distribution period, less

     *   the balance of the principal deficiency ledger attributable to all
         intercompany loans during the relevant distribution period, less

     *   the amount of the principal receipts in the Funding GIC account
         attributable to all intercompany loans during the relevant
         distribution period.

     In the event that the Funding swap is terminated prior to the earlier to
occur of the service of any intercompany loan acceleration notice and final
repayment of any intercompany loan, Funding shall enter into a new Funding swap
on terms acceptable to the rating agencies, Funding and the security trustee
and with a swap provider whom the rating agencies have previously confirmed in
writing to Funding, the issuing entity and the security trustee will not cause
the then current ratings of the outstanding notes to be downgraded, withdrawn
or qualified. If Funding is unable to enter into a new Funding swap on terms
acceptable to the rating agencies, Funding and the security trustee, this may
adversely affect amounts available to pay interest on the intercompany loans.


THE ISSUING ENTITY SWAPS
     The term advances under the master intercompany loan agreement are and
will be denominated in sterling and interest payable by Funding to the issuing
entity under the term advances is calculated by reference to LIBOR for three-
month sterling deposits. However, the issuing entity may (subject to compliance


                                      172




with all applicable legal, regulatory and central bank requirements) issue a
series or class (or sub-class) of issuing entity notes in such currency as may
be agreed with the relevant dealers and/or underwriters. For example, some of
the issuing entity notes may be denominated in US dollars and will accrue
interest at either a LIBOR-based rate for one-month US-dollar deposits, a
LIBOR-based rate for three-month US dollar deposits or such other rate
specified in the relevant prospectus supplement. Other issuing entity notes, as
a further example, may be denominated in euro and will accrue interest at
either a EURIBOR-based rate for one-month euro deposits, a EURIBOR-based rate
for three-month euro deposits or such other rate specified in the relevant
prospectus supplement. To deal with the potential currency mismatch between (i)
its receipts and liabilities in respect of the term advances and (ii) its
receipts and liabilities under the issuing entity notes, the issuing entity
will, pursuant to the terms of the issuing entity swap agreements in respect of
each series, swap its receipts and liabilities in respect of the relevant term
advances on terms that match the issuing entity's obligations under the
relevant series of issuing entity notes.

     The currency amount of each issuing entity swap will be the principal
amount outstanding under the series of issuing entity notes to which the
relevant issuing entity swap relates. Subject, in the case of the issuing
entity's obligations under certain classes (or sub-classes) of issuing entity
notes, to certain deferral of interest provisions that will apply when payment
of interest under the corresponding issuing entity notes is deferred in
accordance with the terms and conditions of such issuing entity notes and to
the extent that the issuing entity makes its corresponding payments to the
issuing entity swap providers, the issuing entity swap providers will pay to
the issuing entity amounts in the specified currency (for example, US dollars
or euro) that are equal to the amounts of interest to be paid on each of the
classes (or sub-classes) of the issuing entity notes of the relevant series and
the issuing entity will pay to the issuing entity swap providers the sterling
interest amounts received on the term advances corresponding to the classes (or
sub-classes) of issuing entity notes of the relevant series. In order to allow
for the effective currency amount of each issuing entity swap to amortise at
the same rate as the relevant series and class (or sub-class) of issuing entity
notes, each issuing entity swap agreement will provide that, as and when the
issuing entity notes amortise, a corresponding portion of the currency amount
of the relevant issuing entity swap will amortise. Pursuant to each issuing
entity swap agreement, any portion of issuing entity swap so amortised will be
swapped from sterling into the specified currency at the specified currency
exchange rate for such issuing entity notes.

     On the final maturity date of each class of issuing entity notes or, if
earlier, the date on which such issuing entity notes are redeemed in full
(other than pursuant to NUMBER 5.5 (Optional redemption for tax and other
reasons) or, as applicable and if specified in the relevant prospectus
supplement, NUMBER 5.6 (Optional redemption for implementation of EU Capital
Requirements Directive) under "TERMS AND CONDITIONS OF THE US NOTES"), the
relevant issuing entity swap provider will pay to the issuing entity an amount
in the specified currency, equal to the principal amount outstanding under the
relevant issuing entity notes, and the issuing entity will pay to the relevant
issuing entity swap provider an equivalent amount in sterling, converted by
reference to the specified currency exchange rate for such issuing entity
notes. If the issuing entity does not have sufficient principal available
pursuant to the issuing entity cash management agreement to pay such amount in
full on such date and accordingly pays only a part of such amount to the
relevant issuing entity swap provider, the relevant issuing entity swap
provider will be obliged on such date to pay only the equivalent of such
partial amount in the specified currency, in each case converted by reference
to the specified currency exchange rate for such issuing entity notes.

     In the event that any issuing entity swap is terminated prior to the
earlier to occur of the service of a note enforcement notice and the final
redemption of the relevant series of issuing entity notes, the issuing entity
shall enter into a replacement issuing entity swap in respect of that series
and class (or sub-class) of issuing entity notes. Any replacement issuing
entity swap must be entered into on terms acceptable to the rating agencies,
the issuing entity and the issuing entity security trustee and with a
replacement swap provider whom the rating agencies have previously confirmed in
writing to the issuing entity and the issuing entity security trustee will not
cause the then current ratings of the issuing entity notes to be downgraded,
withdrawn or qualified. If the issuing entity is unable to enter into a
replacement issuing entity swap on terms acceptable to the rating agencies, the
issuing entity and the security trustee, this may adversely affect amounts
available to pay amounts due under the issuing entity notes.


RATINGS DOWNGRADE OF SWAP PROVIDERS
     Under each of the swap agreements, in the event that the relevant
rating(s) of a swap provider, or its respective guarantor or co-obligor, as
applicable, is or are, as applicable, downgraded by a rating agency below the
ratings specified in the relevant swap agreement (in accordance with the
requirements of the rating agencies) for such swap provider, and, where
applicable, as a result of the downgrade, the then current ratings of the
outstanding notes, in respect of the Funding swap, or the issuing entity notes
corresponding to the relevant issuing entity swap, in respect of an issuing
entity swap, would or may, as applicable, be adversely affected, the relevant
swap provider will, in accordance with the Funding swap or


                                      173




the relevant issuing entity swap, as applicable, be required to take certain
remedial measures which may include providing collateral for its obligations
under the relevant swap, arranging for its obligations under the relevant swap
to be transferred to an entity with the rating(s) required by the relevant
rating agency as specified in the relevant swap agreement (in accordance with
the requirements of the relevant rating agency), procuring another entity with
the rating(s) required by the relevant rating agency as specified in the
relevant swap agreement (in accordance with the requirements of the relevant
rating agency), to become co- obligor or guarantor in respect of its obligations
under the relevant swap, or taking such other action as it may agree with the
relevant rating agency.

     A failure by the relevant swap provider to take such steps will, in
certain circumstances, allow Funding or the issuing entity, as applicable, to
terminate the relevant swap.


SWAP COLLATERAL
     Any collateral posted by or on behalf of a swap provider (as set out
above) will be placed by Funding or the issuing entity, as appropriate, in a
collateral account in respect of such swap provider and such collateral, and
any interest thereon, shall be maintained and applied in accordance with the
terms of the relevant swap agreement.


TERMINATION OF THE SWAPS
     The Funding swap will terminate on the date on which the aggregate
principal amount outstanding under all intercompany loans is reduced to zero.

     Any swap may also be terminated in, inter alia, any of the following
circumstances, each referred to as a SWAP EARLY TERMINATION EVENT:

     *   at the option of one party to the swap, if there is a failure by the
         other party to pay any amounts due under that swap;

     *   in respect of the issuing entity swaps, if an event of default under
         the issuing entity notes occurs and the issuing entity security
         trustee serves a note enforcement notice;

     *   in respect of the Funding swap, if an event of default under any
         intercompany loan occurs and the security trustee serves an
         intercompany loan enforcement notice;

     *   if applicable, at the option of the issuing entity (in the case of an
         issuing entity swap relating to a series and class or sub-class of
         notes that subjects it to Exchange Act reporting requirements) or
         Funding (in the case of the Funding swap), if the relevant swap
         provider fails to provide the cash manager with the required financial
         information necessary to complete the issuing entity's or Funding's,
         as applicable, Exchange Act filings with the SEC as required pursuant
         to the relevant swap agreement;

     *   upon the occurrence of certain insolvency events in respect of the
         relevant swap provider or its guarantor or the issuing entity or
         Funding, as the case may be and as set out in the relevant swap
         agreement, or the merger of the relevant swap provider without an
         assumption of the obligations under the relevant swap agreement, or if
         a change in law results in the obligations of one of the parties under
         a swap agreement becoming illegal, a breach of a provision of the swap
         agreement by the relevant swap provider is not remedied within the
         relevant grace period, a failure by the guarantor (if any) of the
         relevant swap provider under the swap agreement to comply with its
         obligations under such guarantee occurs, or a material
         misrepresentation is made by the relevant swap provider under the swap
         agreement;

     *   if the issuing entity exercises its option to redeem all the issuing
         entity notes for tax and/or other reasons;

     *   in respect of the issuing entity swaps, at the option of either party,
         if a redemption of the relevant series and class (or sub-class) of
         issuing entity notes occurs pursuant to NUMBER 5.5 (Optional
         redemption for tax and other reasons) or, as applicable and if
         specified in the relevant prospectus supplement, NUMBER 5.6 (Optional
         redemption for implementation of EU Capital Requirements Directive)
         under "TERMS AND CONDITIONS OF THE US NOTES"; and

     *   if the relevant swap provider or its guarantor, as applicable, is
         downgraded and fails to comply with the requirements of the ratings
         downgrade provision contained in the relevant swap agreement as
         described above under "RATINGS DOWNGRADE OF SWAP PROVIDERS".

     Upon the occurrence of a swap early termination event, the issuing entity
or the relevant issuing entity swap provider may be liable to make a
termination payment to the other party and/or Funding or the Funding swap
provider may be liable to make a termination payment to the other party. This
termination payment will


                                      174




be calculated and payable in sterling. The amount of any termination payment
will be based on the market value of the terminated swap based on market
quotations of the cost of entering into a swap with the same terms and
conditions that would have the effect of preserving the respective full payment
obligations of the parties (or based upon loss (as defined in the relevant
issuing entity swap agreement or Funding swap agreement, as applicable) in the
event that no market quotation can be obtained). Any such termination payment
could be substantial.

     If any issuing entity swap is terminated early and a termination payment
is due by the issuing entity to the relevant issuing entity swap provider then,
pursuant to its obligations under the master intercompany loan, Funding shall
pay the issuing entity an amount equal to the termination payment due to the
relevant issuing entity swap provider. Such payment will be made by Funding
only after paying interest amounts due on the term advances and after providing
for any debit balance on the principal deficiency ledger and after paying or
providing for items having a higher ranking in the relevant order of priority
of payments. The issuing entity shall apply amounts received from Funding under
the master intercompany loan in accordance with the pre-enforcement revenue
priority of payments or, as the case may be, the post enforcement priority of
payments. The application by the issuing entity of termination payments due to
an issuing entity swap provider may affect the funds available to pay amounts
due to the noteholders (see further "RISK FACTORS - YOU MAY BE SUBJECT TO RISKS
RELATING TO EXCHANGE RATE OR INTEREST RATES ON THE ISSUING ENTITY NOTES OR
RISKS RELATING TO RELIANCE ON A 2A-7 SWAP PROVIDER".)

     If the issuing entity and/or Funding receive a termination payment
following the termination of the relevant swap, the issuing entity and/or
Funding will apply such payment towards meeting the costs of entering into a
replacement swap agreement on terms acceptable to the rating agencies, the
issuing entity or Funding as appropriate and the issuing entity security
trustee or the security trustee as appropriate, as described above.

     If the issuing entity receives a termination payment from the issuing
entity swap provider, then the issuing entity shall apply those funds towards
meeting its costs in effecting exchanges at the spot rate of exchange until a
replacement issuing entity swap is entered into and/or to acquire a replacement
issuing entity swap, as the case may be. Noteholders will not receive extra
amounts (over and above interest and principal payable on the issuing entity
notes) as a result of the issuing entity receiving a termination payment.


TRANSFER OF THE SWAPS
     The issuing entity swap providers may, at its option, transfer its
obligations under any of the issuing entity swaps to any other entity. Any such
transfer is subject to certain conditions, including among other things (i)
that the transferee has the ratings as required by the relevant rating agencies
as specified in the relevant swap agreement, or the transferee's performance
under the relevant issuing entity swap will be guaranteed by an entity with
equivalent ratings, (ii) that the transfer must not cause an event of default
or a swap early termination event to occur under the relevant issuing entity
swap agreement and (iii) if the transferee entity is located in a different
country from both the issuing entity and the relevant issuing entity swap
provider, that the rating agencies have confirmed that the transfer will not
result in the then current rating of the relevant series and class (or sub-
class) of issuing entity notes being downgraded.


TAXATION
     Neither Funding nor the issuing entity is obliged under any of the swap
agreements to gross up payments made by them if withholding taxes are imposed
on payments made under the swap agreements.

     The Funding swap provider and the issuing entity swap providers are always
obliged to gross up payments made by them to Funding or the issuing entity, as
appropriate, if withholding taxes are imposed on payments made under the
relevant swap agreements.


GOVERNING LAW
     The Funding swap agreement is and the issuing entity swap agreements are
and will be governed by English law.



                                      175




             CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING

     The following section contains a summary of the material terms of the cash
management agreement. The summary does not purport to be complete and is
subject to the provisions of the cash management agreement.

     Abbey was appointed on 26 July 2000 by the mortgages trustee, Funding and
the security trustee to provide cash management services in relation to:

     *   the mortgages trust; and

     *   Funding.


CASH MANAGEMENT SERVICES PROVIDED IN RELATION TO THE MORTGAGES TRUST
     The cash manager's duties in relation to the mortgages trust include but
are not limited to:

     (a) determining the current shares of Funding and the seller in the trust
         property in accordance with the terms of the mortgages trust deed;

     (b) maintaining the following ledgers on behalf of the mortgages trustee:

         *    the Funding share/seller share ledger, which records the current
              shares of the seller and Funding in the trust property;

         *    the losses ledger, which records losses on the loans;

         *    the principal ledger, which records principal receipts on the
              loans received by the mortgages trustee and payments of principal
              from the mortgages trustee GIC account to Funding and the seller
              and any retained principal receipts; and

         *    the revenue ledger, which records revenue receipts on the loans
              received by the mortgages trustee and payments of revenue
              receipts from the mortgages trustee GIC account to Funding and
              the seller;

     (c) distributing the mortgages trust available revenue receipts and the
         mortgages trustee principal receipts to Funding and the seller in
         accordance with the terms of the mortgages trust deed;

     (d) providing the mortgages trustee, Funding, the security trustee and the
         rating agencies with a quarterly report in relation to the trust
         property; and

     (e) managing a bank account on behalf of the mortgages trustee.


CASH MANAGEMENT SERVICES TO BE PROVIDED TO FUNDING
     The cash manager's duties in relation to Funding include but are not
limited to:

     (a) four business days before each interest payment date, determining:

         *    the amount of Funding available revenue receipts to be applied to
              pay interest and fees in relation to the term advances on the
              following interest payment date; and

         *    the amount of Funding available principal receipts to be applied
              to repay the term advances on the following interest payment
              date;

     (b) maintaining the following ledgers on behalf of Funding:

         *    the Funding principal ledger, which records the amount of
              principal receipts received by Funding on each distribution date;

         *    the Funding revenue ledger, which records all other amounts
              received by Funding on each distribution date;

         *    the first reserve ledger, which records the amount credited to
              the first reserve fund from parts of the proceeds of (i) the
              first start-up loan on 26 July 2000, (ii) the second start-up
              loan on 29 November 2000, (iii) the third start-up loan on 23 May
              2001, (iv) the previous term BB advance on 5 July 2001 under the
              intercompany loan made by Holmes Financing (No. 4) PLC, (v) the
              eighth start-up loan on 1 April 2004, (vi) the funding reserve
              fund on 8 August 2006 and (vii) withdrawals and deposits in
              respect of the first reserve fund;


                                      176




         *    the second reserve ledger, which records the amount credited to
              the second reserve fund from part of the proceeds of (i) the
              previous term BB advance on 5 July 2001 under the intercompany
              loan made by Holmes Financing (No. 4) PLC and (ii) withdrawals
              and deposits in respect of the second reserve fund;

         *    the Funding reserve ledger, which records the amount credited to
              the Funding reserve fund from the excess Funding available revenue
              receipts up to the Funding reserve fund required amount after
              Funding has paid all of its obligations in respect of items
              ranking higher than item (u) of the Funding pre-enforcement
              revenue priority of payments on each interest payment date, and
              any subsequent withdrawals in respect of the Funding reserve fund;

         *    the principal deficiency ledger (and sub-ledgers), which records
              principal deficiencies arising from losses on the loans which
              have been allocated to Funding's share or the use of Funding's
              principal receipts to cover certain senior expenses (including
              interest on the term advances);

         *    the intercompany loan ledger, which records payments of interest
              and repayments of principal made on each of the term advances
              under the intercompany loans;

         *    the cash accumulation ledger, which records the amount
              accumulated by Funding to be set aside in the cash accumulation
              sub-ledger of the relevant issuing entity and/or to pay the
              amounts due on the several bullet term advances and/or, as
              applicable, the scheduled amortisation term advances; and

         *    the Funding liquidity reserve ledger (if established) which
              records the amounts credited to the Funding liquidity reserve
              fund from Funding available revenue receipts and from Funding
              available principal receipts up to the Funding liquidity reserve
              required amount and drawings made under the Funding liquidity
              reserve fund;

     (c) investing sums standing to the credit of the Funding GIC account and
         any collateral account maintained by Funding in respect of the Funding
         swap provider in short-term authorised investments (as defined in the
         glossary) as determined by Funding, the cash manager and the security
         trustee;

     (d) making withdrawals from the first reserve fund, the second reserve
         fund, the Funding reserve fund and the Funding liquidity reserve fund
         as and when required;

     (e) applying the Funding available revenue receipts and Funding available
         principal receipts in accordance with the relevant order of priority
         of payments for Funding contained in the cash management agreement or,
         as applicable, the Funding deed of charge;

     (f) providing Funding, the issuing entity, the security trustee and the
         rating agencies with a quarterly report in relation to Funding;

     (g) making all returns and filings in relation to Funding and the
         mortgages trustee and providing or procuring the provision of company
         secretarial and administration services to them; and

     (h) managing bank accounts on behalf of Funding.

     For the definitions of Funding available revenue receipts, Funding
available principal receipts and the Funding priorities of payments, see
"CASHFLOWS".


COMPENSATION OF CASH MANAGER
     The cash manager is paid a fee of {pound-sterling}117,500 per annum for
its services which is paid in four equal instalments quarterly in arrear on
each interest payment date. The fee is inclusive of VAT. The fee is subject to
adjustment if the applicable rate of VAT changes.

     In addition, the cash manager is entitled to be indemnified for any
expenses or other amounts properly incurred by it in carrying out its duties.
The cash manager is paid by Funding, prior to amounts due to the issuing
entities on the term advances.


RESIGNATION OF CASH MANAGER
     The cash manager may resign only on giving 12 months' written notice to
the security trustee, Funding and the mortgages trustee and if:


                                      177




     *   a substitute cash manager has been appointed and a new cash management
         agreement is entered into on terms satisfactory to the security
         trustee, the mortgages trustee and Funding; and

     *   the ratings of the outstanding notes at that time would not be
         adversely affected as a result of that replacement (unless otherwise
         agreed by an extraordinary resolution of the noteholders of each
         class).


TERMINATION OF APPOINTMENT OF CASH MANAGER
     The security trustee may, upon written notice to the cash manager,
terminate the cash manager's rights and obligations immediately if any of the
following events occurs:

     *   the cash manager defaults in the payment of any amount due and fails
         to remedy the default for a period of three London business days after
         becoming aware of the default;

     *   the cash manager fails to comply with any of its other obligations
         under the cash management agreement which in the opinion of the
         security trustee is materially prejudicial to the Funding secured
         creditors and does not remedy that failure within 20 days after the
         earlier of becoming aware of the failure and receiving a notice from
         the security trustee; or

     *   Abbey, while acting as the cash manager, suffers an insolvency event.

     If the appointment of the cash manager is terminated or it resigns, the
cash manager must deliver its books of account relating to the loans to or at
the direction of the mortgages trustee, Funding or the security trustee, as the
case may be. The cash management agreement will terminate automatically when
Funding has no further interest in the trust property and all intercompany
loans (whether previous intercompany loans, current intercompany loans or new
intercompany loans) have been repaid or otherwise discharged.


GOVERNING LAW
     The cash management agreement is governed by English law.


                                      178




                    CASH MANAGEMENT FOR THE ISSUING ENTITY

     The following section contains a summary of the material terms of the
issuing entity cash management agreement. The summary does not purport to be
complete and is subject to the provisions of the issuing entity cash management
agreement.

     Abbey was appointed on the programme date by the issuing entity and the
issuing entity security trustee to provide cash management services to the
issuing entity.


CASH MANAGEMENT SERVICES TO BE PROVIDED TO THE ISSUING ENTITY
     The issuing entity cash manager's duties include but are not limited to:

     (a) four business days before each interest payment date, determining:

         *    the amount of issuing entity revenue receipts to be applied to
              pay interest on the issuing entity notes on the following
              interest payment date and to pay amounts due to other creditors
              of the issuing entity; and

         *    the amount of issuing entity principal receipts to be applied to
              repay the issuing entity notes on the following interest payment
              date;

     (b) applying issuing entity revenue receipts and issuing entity principal
         receipts in accordance with the relevant order of priority of payments
         for the issuing entity set out in the issuing entity cash management
         agreement or, as applicable, the issuing entity deed of charge;

     (c) maintaining the following ledgers on behalf of the issuing entity:

         *    the issuing entity revenue ledger, which records issuing entity
              revenue receipts (excluding any fees to be paid by Funding on
              each interest payment date under the terms of the master
              intercompany loan agreement (other than in respect of any
              termination payment due by the issuing entity in respect of any
              issuing entity swap), which will be credited to the issuing
              entity expense ledger) received and paid out of the issuing
              entity. The issuing entity revenue ledger will be split into sub-
              ledgers corresponding to each issue, series and class (or sub-
              class) of issuing entity notes issued by the issuing entity, and
              any interest received from Funding in respect of a term advance
              will be credited to the relevant corresponding sub-ledger;

         *    the issuing entity principal ledger, which records all Funding
              available principal receipts received by the issuing entity from
              Funding constituting principal repayments on a term advance. All
              such Funding available principal receipts in relation each term
              advance will be credited to a sub-ledger (in respect of the
              related issue, series and class (or sub-class) of issuing entity
              notes);

         *    the issuing entity expense ledger, which records payments of fees
              received from Funding under the master intercompany loan and
              payments out in accordance with the issuing entity pre-
              enforcement revenue priority of payments; and

         *    the series ledgers, which record payments of interest and
              repayments of principal on each issue, series and class (or sub-
              class) of issuing entity notes and any payment of fees in respect
              of any termination payment due by the issuing entity in respect
              of a corresponding issuing entity swap;

     (d) providing the issuing entity, Funding, the issuing entity security
         trustee and the rating agencies with quarterly reports in relation to
         the issuing entity;

     (e) making all returns and filings required to be made by the issuing
         entity and providing or procuring the provision of company secretarial
         and administration services to the issuing entity;

     (f) arranging payment of all fees to the London Stock Exchange or, as
         applicable, the United Kingdom Listing Authority or, as applicable,
         the FSA;

     (g) if necessary, performing all currency and interest rate conversions
         (whether it be a conversion from sterling to dollars or vice versa,
         sterling to euro or vice versa, or floating rates of interest to fixed
         rates of interest or vice versa) free of charge, cost or expense at
         the relevant exchange rate; and

     (h) investing sums standing to the credit of any collateral account
         maintained by the issuing entity in respect of a issuing entity swap
         provider in short-term authorised investments.


                                      179




ISSUING ENTITY'S BANK ACCOUNTS
     The issuing entity currently maintains a sterling bank account in its name
with Abbey at 21 Prescot Street, London E1 8AD and a euro account and a dollar
account in its name with Citibank, N.A., London Branch at Citigroup Centre,
Canada Square, London, E14 5LB (together the ISSUING ENTITY TRANSACTION
ACCOUNTS, such accounts being managed by the issuing entity cash manager). The
issuing entity may, with the prior written consent of the issuing entity
security trustee, open additional or replacement bank accounts.

     The account referred to above (and any collateral account maintained by
the issuing entity as described in "CREDIT STRUCTURE - RATINGS DOWNGRADE OF
SWAP PROVIDERS") may be required to be transferred to an alternative bank in
certain circumstances including if the short-term, unguaranteed and unsecured
ratings ascribed to the issuing entity account bank fall below A-1+ (or in the
circumstances described below, A-1) by Standard & Poor's, F1 by Fitch and P-1
by Moody's. So long as the relevant deposit amount is less than 30 per cent. of
the amount of the Funding share in the trust property, then the short-term,
unguaranteed and unsecured rating required to be ascribed to the issuing entity
account bank by Standard & Poor's shall be at least A-1. Such a transfer is not
required despite such a downgrade if the account bank (i) procures that an
entity with the required rating becomes a co-obligor in respect of the
obligations of the account bank; (ii) procures that an entity with the required
rating provides a guarantee of the obligations of the account bank; or (iii)
takes such other actions to ensure that the rating assigned to the issuing
entity notes is not adversely affected by the ratings downgrade, in each case
provided that the then current ratings of the issuing entity notes shall not be
adversely affected by each or any of the above actions.


COMPENSATION OF ISSUING ENTITY CASH MANAGER
     The issuing entity cash manager is paid a fee of {pound-sterling}117,500
per annum for its services, which is paid in four equal instalments quarterly
in arrear on each interest payment date. The fee is inclusive of VAT. The fees
are subject to adjustment if the applicable rate of VAT changes.

     In addition, the issuing entity cash manager is entitled to be indemnified
for any expenses or other amounts properly incurred by it in carrying out its
duties. The issuing entity cash manager is paid by the issuing entity prior to
amounts due on the issuing entity notes.


RESIGNATION OF ISSUING ENTITY CASH MANAGER
     The issuing entity cash manager may resign only on giving 12 months'
written notice to the issuing entity security trustee and the issuing entity
and if:

     *   a substitute issuing entity cash manager has been appointed and a new
         issuing entity cash management agreement is entered into on terms
         satisfactory to the issuing entity security trustee and the issuing
         entity; and

     *   the ratings of the issuing entity notes at that time would not be
         adversely affected as a result of that replacement.


TERMINATION OF APPOINTMENT OF ISSUING ENTITY CASH MANAGER
     The issuing entity security trustee may, upon written notice to the
issuing entity cash manager, terminate the issuing entity cash manager's rights
and obligations immediately if any of the following events occurs:

     *   the issuing entity cash manager defaults in the payment of any amount
         due and fails to remedy the default for a period of three London
         business days after becoming aware of the default;

     *   the issuing entity cash manager fails to comply with any of its other
         obligations under the issuing entity cash management agreement which
         in the opinion of the issuing entity security trustee is materially
         prejudicial to the noteholders and does not remedy that failure within
         20 days after the earlier of becoming aware of the failure and
         receiving a notice from the issuing entity security trustee; or

     *   the issuing entity cash manager suffers an insolvency event.

     If the appointment of the issuing entity cash manager is terminated or it
resigns, the issuing entity cash manager must deliver its books of account
relating to the issuing entity notes to or at the direction of the issuing
entity security trustee. The issuing entity cash management agreement will
terminate automatically when the issuing entity notes have been fully redeemed.


                                      180




GOVERNING LAW
     The issuing entity cash management agreement is governed by English law.


                                      181




                         DESCRIPTION OF THE TRUST DEED

     The following section contains a summary of the material terms of the
trust deed. The summary does not purport to be complete and is subject to the
provisions of the trust deed.


GENERAL
     The principal agreement governing the issuing entity notes is the trust
deed dated 28 November 2006 (as the same may be amended, restated, novated,
replaced or supplemented from time to time) and made between the issuing entity
and the note trustee (the trust deed). The trust deed has five primary
functions. It:

     *   constitutes the issuing entity notes;

     *   sets out the covenants of the issuing entity in relation to the
         issuing entity notes;

     *   sets out the enforcement and post enforcement procedures relating to
         the issuing entity notes;

     *   contains provisions necessary to comply with the US Trust Indenture
         Act of 1939, as amended; and

     *   sets out the appointment, powers and responsibilities of the note
         trustee.

     The trust deed sets out the form of the global notes and the definitive
notes. It also sets out the terms and conditions, and the conditions for the
issue of definitive notes and/or the cancellation of any issuing entity notes.
It stipulates, among other things, that the paying agents, the registrar, the
transfer agent and the agent bank will be appointed. The detailed provisions
regulating these appointments are contained in the issuing entity paying agent
and agent bank agreement.

     The trust deed also contains covenants made by the issuing entity in
favour of the note trustee and the noteholders. The main covenants are that the
issuing entity will pay interest and repay principal on each of the issuing
entity notes when due. Covenants are included to ensure that the issuing entity
remains insolvency-remote, and to give the note trustee access to all
information and reports that it may need in order to discharge its
responsibilities in relation to the noteholders. Some of the covenants also
appear in the terms and conditions of the US notes (see "TERMS AND CONDITIONS
OF THE US NOTES"). The issuing entity also covenants that it will (in respect
of those issuing entity notes that are listed) do all things necessary to
maintain the listing of the issuing entity notes on the official list of the
United Kingdom Listing Authority and to maintain the trading of such issuing
entity notes on the London Stock Exchange's Gilt Edged and Fixed Interest
Market and to keep in place a common depositary, paying agents and an agent
bank.

     The trust deed provides that the class A noteholders' interests take
precedence for so long as the class A notes are outstanding and thereafter the
interests of the class B noteholders take precedence for so long as the class B
notes are outstanding and thereafter the interests of the class M noteholders
take precedence for so long as the class M notes are outstanding and thereafter
the interests of the class C noteholders take precedence for so long as the
class C notes are outstanding and thereafter the interests of the class D
noteholders take precedence for so long as the class D notes are outstanding.
Certain basic terms of each class of issuing entity notes may not be amended
without the consent of the majority of the holders of that class of issuing
entity note. This is described further in "TERMS AND CONDITIONS OF THE US
NOTES".

     The trust deed also sets out the terms on which the note trustee is
appointed, the indemnification of the note trustee, the payment it receives and
the extent of the note trustee's authority to act beyond its statutory powers
under English law. The note trustee is also given the ability to appoint a
delegate or agent in the execution of any of its duties under the trust deed.
The trust deed also sets out the circumstances in which the note trustee may
resign or retire.

     The trust deed includes certain provisions mandated by the US Trust
Indenture Act of 1939, as amended. Generally, these provisions outline the
duties, rights and responsibilities of the note trustee and the issuing entity
and the rights of the noteholders. Specifically these include, but are not
limited to:

     (a) maintenance of a noteholder list by the note trustee;

     (b) provision of financial statements and other information by the issuing
         entity to the note trustee;

     (c) ability of noteholders to waive certain past defaults of the issuing
         entity;

     (d) duty of the note trustee to use the same degree of care in exercising
         its responsibilities as would be exercised by a prudent person
         conducting their own affairs;


                                      182




     (e) duty of the note trustee to notify all noteholders of any events of
         default of which it has actual knowledge; and

     (f) right of the note trustee to resign at any time by notifying the
         issuing entity in writing and the ability of the issuing entity to
         remove the note trustee under certain circumstances.

TRUST INDENTURE ACT PREVAILS
     The trust deed contains a provision that, if any other provision of the
trust deed limits, qualifies or conflicts with another provision which is
required to be included in the trust deed by, and is not subject to contractual
waiver under the US Trust Indenture Act of 1939, as amended, then the required
provision of that Act will prevail.


GOVERNING LAW
     The trust deed is governed by English law.


                                      183




                 THE ISSUING ENTITY NOTES AND THE GLOBAL NOTES

     The issuance of each series of issuing entity notes will be authorised by
a resolution of the board of directors of the issuing entity passed prior to
the relevant closing date. The issuing entity notes will be constituted by a
deed or deeds supplemental to the trust deed between the issuing entity and the
note trustee, as trustee for, among others, the holders for the time being of
the issuing entity notes. While the material terms of the issuing entity notes
and the global notes are described in this prospectus, the statements set out
in this section with regard to the issuing entity notes and the global notes
are subject to the detailed provisions of the trust deed. The trust deed will
include the form of the global notes and the form of definitive notes. The
trust deed includes provisions which enable it to be modified or supplemented
and any reference to the trust deed is a reference also to the document as
modified or supplemented in accordance with its terms.

     An issuing entity paying agent and agent bank agreement between the issuing
entity, the issuing entity security trustee, The Bank of New York, London Branch
as principal paying agent, the US paying agent, the registrar, the transfer
agent and the agent bank regulates how payments will be made on the issuing
entity notes and how determinations and notifications will be made. It was
initially dated 28 November 2006 and the parties include, on an ongoing basis,
any successor party appointed in accordance with its terms.

     Each series and class (or sub-class) of each series of issuing entity
notes will be represented initially by one or more global notes in registered
form without interest coupons attached. The US notes will initially be offered
and sold pursuant to a registration statement, of which this prospectus forms a
part, filed with the SEC. The Reg S notes, which are not being offered under
this prospectus, will initially be offered and sold outside the United States
to non-US persons pursuant to Regulation S and will each be represented by a
Reg S global note (together with the US global notes, the global notes).

     The global notes representing the US notes (the US GLOBAL NOTES) will be
deposited on behalf of the beneficial owners of the offered notes with The Bank
of New York, New York Branch, as the custodian for, and registered in the name
of Cede & Co. as nominee of, The Depository Trust Company (DTC). On
confirmation from the custodian that it holds the US global notes, DTC will
record book-entry interests in the beneficial owner's account or the
participant account through which the beneficial owner holds its interests in
the US global notes. These book-entry interests will represent the beneficial
owner's beneficial interest in the relevant US global notes.

     The Reg S global notes will be deposited on behalf of the beneficial
owners of those issuing entity notes with, and registered in the name of a
nominee of, The Bank of New York, London Branch as common depositary for
Clearstream Banking, soci{e'}t{e'} anonyme (Clearstream, Luxembourg) and
Euroclear Bank S.A./N.V. (Euroclear). On confirmation from the common
depositary that it holds the Reg S global notes, Clearstream, Luxembourg or
Euroclear, as the case may be, will record book-entry interests in the
beneficial owner's account or the participant account through which the
beneficial owner holds its interests in the Reg S global notes. These book-
entry interests will represent the beneficial owner's beneficial interest in
the relevant Reg S global notes.

     The amount of issuing entity notes represented by each global note is
evidenced by the register maintained for that purpose by the registrar.
Together, the issuing entity notes represented by the global notes and any
outstanding definitive notes will equal the aggregate principal amount of the
issuing entity notes outstanding at any time. However, except as described
under "- GLOBAL CLEARANCE AND SETTLEMENT PROCEDURES - DEFINITIVE NOTES",
definitive certificates representing individual issuing entity notes shall not
be issued.

     Beneficial owners may hold their interests in the global notes only
through DTC, Clearstream, Luxembourg or Euroclear, as applicable, or indirectly
through organisations that are participants in any of those systems. Ownership
of these beneficial interests in a global note will be shown on, and the
transfer of that ownership will be effected only through, records maintained by
DTC, Clearstream, Luxembourg or Euroclear (with respect to interests of their
participants) and the records of their participants (with respect to interests
of persons other than their participants). By contrast, ownership of direct
interests in a global note will be shown on, and the transfer of that ownership
will be effected through, the register maintained by the registrar. Because of
this holding structure of issuing entity notes, beneficial owners of issuing
entity notes may look only to DTC, Clearstream, Luxembourg or Euroclear, as
applicable, or their respective participants for their beneficial entitlement
to those issuing entity notes. The issuing entity expects that DTC,
Clearstream, Luxembourg or Euroclear will take any action permitted to be taken
by a beneficial owner of issuing entity notes only at the direction of one or
more participants to whose account the interests in a global note is credited
and only in respect of that portion of the aggregate principal amount of
issuing entity notes as to which that participant or those participants has or
have given that direction.


                                      184




     Beneficial owners will be entitled to the benefit of, will be bound by and
will be deemed to have notice of, all the provisions of the trust deed and the
issuing entity paying agent and agent bank agreement. Beneficial owners can see
copies of these agreements at the principal office for the time being of the
note trustee, which is, as of the date of this document, One Canada Square,
London E14 5AL and at the specified office for the time being of each of the
paying agents. Pursuant to its obligations under the listing rules made by the
UK Listing Authority, the issuing entity will maintain a paying agent in the
United Kingdom until the date on which the issuing entity notes are finally
redeemed.


PAYMENT
     Principal and interest payments on the offered global notes will be made
via the paying agents to DTC, Euroclear or Clearstream, Luxembourg (as
applicable) or the respective nominee, as the registered holder of the offered
global notes. DTC's practice is to credit its participants' accounts on the
applicable interest payment date according to their respective holdings shown
on DTC's records unless DTC has reason to believe that it will not receive
payment on that interest payment date.

     Payments by DTC, Clearstream, Luxembourg and Euroclear participants to the
beneficial owners of issuing entity notes will be governed by standing
instructions, customary practice, and any statutory or regulatory requirements
as may be in effect from time to time, as is now the case with securities held
by the accounts of customers registered in street name. These payments will be
the responsibility of the DTC, Clearstream, Luxembourg or Euroclear participant
and not of DTC, Clearstream, Luxembourg, Euroclear, any paying agent, the note
trustee or the issuing entity. Neither the issuing entity, the note trustee nor
any paying agent will have any responsibility or liability for any aspect of
the records of DTC, Clearstream, Luxembourg or Euroclear relating to payments
made by DTC, Clearstream, Luxembourg or Euroclear on account of beneficial
interests in the global notes or for maintaining, supervising or reviewing any
records of DTC, Clearstream, Luxembourg or Euroclear relating to those
beneficial interests.


CLEARANCE AND SETTLEMENT

THE CLEARING SYSTEMS

DTC
     DTC has advised the issuing entity and the underwriters that it intends to
follow the following procedures:

     DTC will act as securities depository for the offered global notes. The
offered global notes will be issued as securities registered in the name of
Cede & Co. (DTC's nominee).

     DTC has advised the issuing entity that it is a:

     *   limited-purpose trust company organised under the New York Banking
         Law;

     *   BANKING ORGANISATION within the meaning of the New York Banking Law;

     *   member of the Federal Reserve System;

     *   CLEARING CORPORATION within the meaning of the New York Uniform
         Commercial Code; and

     *   CLEARING AGENCY registered under the provisions of Section 17A of the
         Exchange Act.

     DTC holds securities for its participants and facilitates the clearance
and settlement among its participants of securities transactions, including
transfers and pledges, in deposited securities through electronic book-entry
changes in its participants' accounts. This eliminates the need for physical
movement of securities certificates. DTC participants include securities
brokers and dealers, banks, trust companies, clearing corporations and other
organisations. Indirect access to the DTC system is also available to others
including securities brokers and dealers, banks and trust companies that clear
through or maintain a custodial relationship with a participant, either
directly or indirectly. The rules applicable to DTC and its participants are on
file with the SEC.

     Transfers between participants on the DTC system will occur under DTC
rules.

     Purchases of issuing entity notes under the DTC system must be made by or
through DTC participants, which will receive a credit for the issuing entity
notes on DTC's records. The ownership interest of each actual beneficial owner
is in turn to be recorded on the DTC participants' and indirect participants'
records. Beneficial owners will not receive written confirmation from DTC of
their purchase. However, beneficial owners are expected to receive written
confirmations providing details of the transaction, as well


                                      185




as periodic statements of their holdings, from the DTC participant or indirect
participant through which the beneficial owner entered into the transaction.
Transfer of ownership interests in the offered global notes are to be
accomplished by entries made on the books of DTC participants acting on behalf
of beneficial owners. Beneficial owners will not receive certificates
representing their ownership interest in issuing entity notes unless use of the
book-entry system for the issuing entity notes described in this section is
discontinued.

     To facilitate subsequent transfers, all the offered global notes deposited
with DTC are registered in the name of DTC's nominee, Cede & Co. The deposit of
these offered global notes with DTC and their registration in the name of Cede
& Co. effect no change in beneficial ownership. DTC has no knowledge of the
ultimate beneficial owners of the issuing entity notes. DTC's records reflect
only the identity of the DTC participants to whose accounts the beneficial
interests are credited, which may or may not be the actual beneficial owners of
the issuing entity notes. The DTC participants will remain responsible for
keeping account of their holdings on behalf of their customers.

     Conveyance of notices and other communications by DTC to DTC participants,
by DTC participants to indirect participants, and by DTC participants and
indirect participants to beneficial owners will be governed by arrangements
among them and by any statutory or regulatory requirements in effect from time
to time.

     Redemption notices for the offered global notes will be sent to DTC. If
less than all of those offered global notes are being redeemed by investors,
DTC's practice is to determine by lot the amount of the interest of each
participant in those offered global notes to be redeemed.

     Neither DTC nor Cede & Co. will consent or vote on behalf of the offered
global notes. Under its usual procedures, DTC will mail an omnibus proxy to the
issuing entity as soon as possible after the record date, which assigns the
consenting or voting rights of Cede & Co. to those DTC participants to whose
accounts the book-entry interests are credited on the record date, identified
in a list attached to the proxy.

     The issuing entity understands that under existing industry practices,
when the issuing entity requests any action of noteholders or when a beneficial
owner desires to give or take any action which a noteholder is entitled to give
or take under the trust deed, DTC generally will give or take that action, or
authorise the relevant participants to give or take that action, and those
participants would authorise beneficial owners owning through those
participants to give or take that action or would otherwise act upon the
instructions of beneficial owners through them.



CLEARSTREAM, LUXEMBOURG AND EUROCLEAR
     Clearstream, Luxembourg and Euroclear each hold securities for their
participating organisations and facilitate the clearance and settlement of
securities transactions between their respective participants through
electronic book-entry changes in accounts of those participants, thereby
eliminating the need for physical movement of securities. Clearstream,
Luxembourg and Euroclear provide various services including safekeeping,
administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. Clearstream, Luxembourg and Euroclear
also deal with domestic securities markets in several countries through
established depository and custodial relationships. Clearstream, Luxembourg and
Euroclear have established an electronic bridge between their two systems
across which their respective participants may settle trades with each other.
Transactions may be settled in Clearstream, Luxembourg and Euroclear in any of
numerous currencies, including United States dollars. Transfers between
participants on the Clearstream, Luxembourg system and participants of the
Euroclear system will occur under their respective rules and operating
procedures.

     Clearstream, Luxembourg is incorporated under the laws of Luxembourg as a
professional depository. Clearstream, Luxembourg participants are financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies and clearing corporations. Indirect access to
Clearstream, Luxembourg is also available to others, including banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Clearstream, Luxembourg participant, either directly or
indirectly.

     The Euroclear system was created in 1968 to hold securities for its
participants and to clear and settle transactions between Euroclear
participants through simultaneous electronic book-entry delivery against
payment. The Euroclear system is operated by Euroclear, under licence from
Euroclear PLC, an English public limited company. All operations are conducted
by Euroclear. All Euroclear securities clearance


                                      186




accounts and Euroclear cash accounts are accounts with Euroclear. The board of
Euroclear establishes policy for the Euroclear system in accordance with the
terms of its licence from Euroclear PLC.

     Euroclear participants include banks (including central banks), securities
brokers and dealers and other professional financial intermediaries. Indirect
access to the Euroclear system is also available to other firms that maintain a
custodial relationship with a Euroclear participant, either directly or
indirectly.

     Securities clearance accounts and cash accounts with Euroclear are
governed by the Terms and Conditions Governing use of Euroclear and the related
Operating Procedures of the Euroclear system, both as may be amended by
Euroclear, from time to time. These terms and conditions govern transfers of
securities and cash within the Euroclear system, withdrawal of securities and
cash from the Euroclear system, and receipts of payments for securities in the
Euroclear system. All securities in the Euroclear system are held on a fungible
basis without attribution of specific certificates to specific securities
clearance accounts. Euroclear acts under these terms and conditions only on
behalf of Euroclear participants and has no record of or relationship with
persons holding through Euroclear participants.

     As the holders of book-entry interests, beneficial owners will not have
the right under the trust deed to act on solicitations by the issuing entity
for action by noteholders. Beneficial owners will only be able to act to the
extent they receive the appropriate proxies to do so from DTC, Clearstream,
Luxembourg or Euroclear or, if applicable, their respective participants. No
assurances are made about these procedures or their adequacy for ensuring
timely exercise of remedies under the trust deed.

     No beneficial owner of an interest in a global note will be able to
transfer that interest except in accordance with applicable procedures, in
addition to those provided for under the trust deed, of DTC, Clearstream,
Luxembourg and Euroclear, as applicable. Transfers between participants in
Clearstream, Luxembourg and participants in the Euroclear system will occur
under their rules and operating procedures.

     The laws of some jurisdictions require that some purchasers of securities
take physical delivery of those securities in definitive form. These laws and
limitations may impair the ability to transfer beneficial interests in the
global notes.


GLOBAL CLEARANCE AND SETTLEMENT PROCEDURES

INITIAL SETTLEMENT
     The US global notes will be delivered at initial settlement to The Bank of
New York, New York Branch, as custodian for DTC, and the Reg S global notes
will be delivered to The Bank of New York, London Branch, as common depositary
for Clearstream, Luxembourg and Euroclear. Customary settlement procedures will
be followed for participants of each system at initial settlement. Global notes
will be credited to investors' securities accounts on the settlement date
against payment in same-day funds.


SECONDARY TRADING
     Secondary market sales of book-entry interests in issuing entity notes
between DTC participants will occur in the ordinary way in accordance with DTC
rules and will be settled using the procedures applicable to conventional
United States corporate debt obligations.

     Although DTC, Clearstream, Luxembourg and Euroclear have agreed to these
procedures to facilitate transfers of interests in securities among
participants of DTC, Clearstream, Luxembourg and Euroclear, they are not
obligated to perform these procedures. Additionally, these procedures may be
discontinued at any time. None of the issuing entity, any agent, the
underwriters or any affiliate of any of the foregoing, or any person by whom
any of the foregoing is controlled for the purposes of the Securities Act, will
have any responsibility for the performance by DTC, Clearstream, Luxembourg,
Euroclear or their respective direct or indirect participants or accountholders
of their respective obligations under the rules and procedures governing their
operations or for the sufficiency for any purpose of the arrangements described
herein.


DEFINITIVE NOTES
     Beneficial owners of global notes will only be entitled to receive
definitive notes under the following limited circumstances:

     *   as a result of a change in United Kingdom law, the issuing entity or
         any paying agent is or will be required to make any deduction or
         withholding on account of tax from any payment on the issuing entity
         notes that would not be required if the issuing entity notes were in
         definitive form;


                                      187




     *   in the case of the US global notes, DTC notifies the issuing entity
         that it is unwilling or unable to hold the US global notes or is
         unwilling or unable to continue as, or has ceased to be, a clearing
         agency under the Exchange Act, and, in each case, the issuing entity
         cannot appoint a successor within 90 days; or

     *   in the case of the Reg S global notes, Clearstream, Luxembourg and
         Euroclear are closed for business for a continuous period of 14 days
         or more (other than by reason of legal holidays) or announce an
         intention to cease business permanently or do in fact do so and no
         alternative clearing system satisfactory to the note trustee is
         available.

     In no event will definitive notes in bearer form be issued. Any definitive
notes will be issued in registered form in minimum denominations as specified
in the relevant prospectus supplement. Any definitive notes will be registered
in that name or those names as the registrar shall be instructed by DTC,
Clearstream, Luxembourg and Euroclear, as applicable. It is expected that these
instructions will be based upon directions received by DTC, Clearstream,
Luxembourg and Euroclear from their participants reflecting the ownership of
book-entry interests. To the extent permitted by law, the issuing entity, the
note trustee and any paying agent shall be entitled to treat the person in
whose names any definitive notes is registered as the absolute owner thereof.
The issuing entity paying agent and agent bank agreement contains provisions
relating to the maintenance by a registrar of a register reflecting ownership
of the issuing entity notes and other provisions customary for a registered
debt security.

     Any person receiving definitive notes will not be obligated to pay or
otherwise bear the cost of any tax or governmental charge or any cost or
expense relating to insurance, postage, transportation or any similar charge,
which will be solely the responsibility of the issuing entity. No service
charge will be made for any registration of transfer or exchange of any
definitive notes.


                                      188




                     TERMS AND CONDITIONS OF THE US NOTES

     The following is a summary of the material terms and conditions of the US
notes offered pursuant to this prospectus and the relevant prospectus
supplement. This summary does not need to be read with the complete terms and
conditions of the US notes in order to learn all the material terms and
conditions of the US notes. The complete terms and conditions of the US notes
are set out in the trust deed, a form of which has been filed as an exhibit to
the registration statement, and in the event of a conflict, the terms and
conditions of the notes set out in the trust deed will prevail.

     In this section:

     *   ISSUING ENTITY NOTES mean collectively the class A notes, the class B
         notes, the class M notes, the class C notes and the class D notes of
         each series;

     *   CLASS A NOTEHOLDERS, CLASS B NOTEHOLDERS, CLASS M NOTEHOLDERS, CLASS C
         NOTEHOLDERS and CLASS D NOTEHOLDERS, in each case and unless specified
         otherwise, means the holders of the issuing entity notes of all series
         of the applicable class; and

     *   CLASS A NOTES, CLASS B NOTES, CLASS M NOTES, CLASS C NOTES or CLASS D
         NOTES, in each case and unless specified otherwise, means the class A
         notes, the class B notes, the class M notes, the class C notes or the
         class D notes of all series of the applicable class.

     Furthermore, this section, as elsewhere in this prospectus, provides
information on the Reg S notes that are not being offered to the public in the
United States by this prospectus. This information is provided only to improve
your understanding of the offered notes. Each series and class (or sub-class)
of issuing entity notes will be issued with the benefit of (amongst others) the
following documents:

     *   the trust deed dated 28 November 2006 (as the same may be amended,
         restated, novated, replaced or supplemented from time to time) between
         the issuing entity and the note trustee and a deed or deeds
         supplemental to the trust deed entered into between the issuing entity
         and the note trustee from time to time;

     *   the issuing entity paying agent and agent bank agreement dated 28
         November 2006 (as the same may be amended, restated, novated, replaced
         or supplemented from time to time) between the issuing entity, the
         principal paying agent and the agent bank, the US paying agent, the
         registrar, the transfer agent and the note trustee;

     *   the issuing entity deed of charge dated 28 November 2006 (as the same
         may be amended, restated, novated, replaced or supplemented from time
         to time) between the issuing entity, the note trustee, the issuing
         entity security trustee, the issuing entity swap providers and certain
         other parties; and

     *   if applicable to a series and class (or sub-class) of issuing entity
         notes, an issuing entity swap agreement dated the relevant closing
         date in respect of such series and class (or sub-class) of issuing
         entity notes between the issuing entity, the issuing entity swap
         provider and the issuing entity security trustee.

     When the parties to these documents are referred to, the reference
includes any successor to that party validly appointed.

     Initially the parties are as follows:

     *   Holmes Master Issuer PLC as issuing entity;


     *   JPMorgan Chase Bank, N.A., London Branch as security trustee;


     *   The Bank of New York, London Branch as issuing entity security
         trustee, note trustee, principal paying agent and agent bank;

     *   The Bank of New York (Luxembourg) S.A. as registrar and transfer
         agent;

     *   The Bank of New York, New York Branch as US paying agent; and

     *   Abbey National Treasury Services plc as Funding swap provider.

     Noteholders can view copies of those documents at the specified office of
any of the paying agents.

     There is no English law which prohibits US residents from holding offered
issuing entity notes by reason solely of their residence outside the United
Kingdom.


                                      189




     There are no UK laws or regulations other than in relation to withholding
tax, as described in "United Kingdom taxation - Payment of interest on the
issuing entity notes", that restrict payments made to non-UK resident
noteholders.


1.   FORM, DENOMINATION, REGISTER, TITLE AND TRANSFERS
1.1  The US notes are being offered and sold to the public in the United States
     and to institutional investors outside the United States.

     The US notes are initially in global registered form, without coupons
     attached. Transfers and exchanges of beneficial interests in global notes
     are made in accordance with the rules and procedures of DTC, Euroclear
     and/or Clearstream, Luxembourg, as applicable.

     Each Reg S global note will be deposited with, and registered in the name
     of a nominee of, a common depositary for Euroclear and Clearstream,
     Luxembourg. Each US global note will be deposited with a custodian for,
     and registered in the name of Cede & Co., as nominee of DTC (or such other
     name as may be requested by an authorised representative of DTC). Each
     global note will be numbered serially with an identifying number which
     will be recorded on the relevant global note and in the register.

     Each series and class (or sub-class) of US notes may be fixed rate notes,
     floating rate notes, zero coupon notes, money market notes or a
     combination of any of the foregoing, depending upon the interest basis
     shown in the applicable prospectus supplement.

     Each series and class (or sub-class) of US notes may be bullet redemption
     notes, scheduled redemption notes, pass-through notes or a combination of
     any of the foregoing, depending upon the redemption/payment basis shown in
     the applicable prospectus supplement.

     Global note certificates will be exchanged for individual note
     certificates in definitive registered form only under certain limited
     circumstances. If individual note certificates are issued, they will be
     serially numbered and issued in an aggregate principal amount equal to the
     principal amount outstanding of the relevant global note certificates and
     in registered form only.

     The US notes (in either global or definitive form) will be issued in such
     denominations as specified in the relevant prospectus supplement, save
     that the minimum denomination of each issuing entity note will be such as
     may be allowed or required from time to time by the relevant central bank
     or regulatory authority (or equivalent body) or any laws or regulations
     applicable to the relevant currency and save that the minimum denomination
     of each US dollar denominated issuing entity note will be issued in
     minimum denominations of $100,000 and in integral multiples of $1,000 in
     excess thereof, each euro denominated issuing entity note will be issued
     in minimum denominations of *50,000 and in integral multiples of *1,000 in
     excess thereof and each sterling denominated issuing entity note will be
     issued in minimum denominations of {pound-sterling}50,000 and in integral
     multiples of {pound-sterling}1,000 in excess thereof.

     In the case of a series and class (or sub-class) of issuing entity notes
     with more than one specified denomination, issuing entity notes of one
     specified denomination may not be exchanged for issuing entity notes of
     such series and class (or sub-class) of another specified denomination.


1.2  Register
     The registrar will maintain a register in respect of the US notes in
     accordance with the provisions of the issuing entity paying agent and
     agent bank agreement. References in this section to a HOLDER of a US note
     means the person in whose name such offered note is for the time being
     registered in the register (or, in the case of a joint holding, the first
     named thereof) and NOTEHOLDER shall be construed accordingly. An
     individual NOTE CERTIFICATE will be issued to each noteholder in respect
     of its registered holding. Each note certificate will be numbered serially
     with an identifying number that will be recorded in the register.


1.3  Title
     The holder of each offered note shall (except as otherwise required by
     law) be treated as the absolute owner of such offered note for all
     purposes (whether or not it is overdue and regardless of any notice of
     ownership, trust or any other interest therein, any writing on the note
     certificate relating thereto (other than the endorsed form of transfer) or
     any notice of any previous loss or theft of such note certificate) and no
     person shall be liable for so treating such holder.


1.4  Transfers
     Title to the issuing entity notes shall pass by and upon registration in
     the register. Subject to the provisions below, an offered note may be
     transferred upon surrender of the relevant note certificate,


                                      190




     with the endorsed form of transfer duly completed, at the specified office
     of the registrar or any transfer agent specified in the issuing entity
     paying agent and agent bank agreement, together with such evidence as the
     registrar or (as the case may be) such transfer agent may reasonably
     require to prove the title of the transferor and the authority of the
     individuals who have executed the form of transfer; provided, however, that
     an offered note may only be transferred in the minimum denominations
     specified in the relevant prospectus supplement. Where not all the offered
     notes represented by the surrendered note certificate are the subject of
     the transfer, a new note certificate in respect of the balance of the
     offered notes will be issued to the transferor.

     Within five commercial business days of such surrender of a note
     certificate, the registrar will register the transfer in question and
     deliver a new note certificate of a like principal amount to the offered
     notes transferred to each relevant holder at its specified office or (as
     the case may be) the specified office of any transfer agent or (at the
     request and risk of any such relevant holder) by uninsured first class
     mail (and by airmail if the holder is overseas) to the address specified
     for the purpose by such relevant holder. In this paragraph, COMMERCIAL
     BUSINESS DAY means a day on which commercial banks are open for business
     (including dealings in foreign currencies) in the city where the registrar
     or (as the case may be) the relevant transfer agent has its specified
     office.

     The transfer of an offered note will be effected without charge by or on
     behalf of the issuing entity, the registrar or any transfer agent but
     against such indemnity as the registrar or (as the case may be) such
     transfer agent may require in respect of any tax or other duty of
     whatsoever nature which may be levied or imposed in connection with such
     transfer.

     Noteholders may not require transfers to be registered during the period
     of 15 days ending on the due date for any payment of principal or interest
     in respect of the offered notes.

     All transfers of offered notes and entries on the register are subject to
     the detailed regulations concerning the transfer of offered notes
     scheduled to the issuing entity paying agent and agent bank agreement. The
     issuing entity may change the regulations with the prior written approval
     of the note trustee and the registrar. A copy of the current regulations
     will be mailed (free of charge) by the registrar to any noteholder who
     requests in writing a copy of such regulations.

     The offered notes are not issuable in bearer form.


2.   STATUS, SECURITY AND PRIORITY
     The issuing entity notes of each series and class (or sub-class) are
direct, secured and unconditional obligations of the issuing entity and are all
secured by the same issuing entity security (created by the issuing entity deed
of charge).

     Subject to the provisions of numbers 4 and 5 and subject to the conditions
and priorities set out under "Cashflows":

     *   the class A notes of each series will rank without preference or
         priority among themselves and with the class A notes of each other
         series, but in priority to the class B notes, the class M notes, the
         class C notes and the class D notes of any series;

     *   the class B notes of each series will rank without preference or
         priority among themselves and with the class B notes of each other
         series, but in priority to the class M notes, the class C notes and
         the class D notes of any series;

     *   the class M notes of each series will rank without any preference or
         priority among themselves and with the class M notes of each other
         series, but in priority to the class C notes and the class D notes of
         any series; and

     *   the class C notes of each series will rank without any preference or
         priority among themselves and with the class C notes of each other
         series, but in priority to the class D notes of any series; and

     *   the class D notes of each series will rank without preference or
         priority among themselves and with the class D notes of each other
         series.

     The note trustee is required to have regard to the interests of all
classes of noteholders equally. However, except where the transaction documents
expressly provide otherwise, if there are any class A notes of any series
outstanding and if there is or may be a conflict between the interests of the
class A noteholders and the interests of the class B noteholders and/or the
class M noteholders and/or the class C noteholders and/or the class D
noteholders, in each case, of that series or any other series, then the note
trustee will have regard to the interests of the class A noteholders only.
Except where the transaction


                                      191




documents expressly provide otherwise, if there are no class A notes outstanding
and there are any class B notes of any series outstanding and if there is or may
be a conflict between the interests of the class B noteholders and the interests
of the class M noteholders and/or the class C noteholders and/or the class D
noteholders, in each case, of that series or any other series, then the note
trustee will have regard to the interests of the class B noteholders only.
Except where the transaction documents expressly provide otherwise, if there are
no class A notes outstanding and no class B notes outstanding and there are any
class M notes of any series outstanding and if there is or may be a conflict
between the interests of the class M noteholders and the interests of the class
C noteholders and/or the class D noteholders, in each case, of that series or
any other series, then the note trustee will have regard to the interests of the
class M noteholders only. Except where the transaction documents expressly
provide otherwise, if there are no class A notes outstanding, no class B notes
outstanding and no class M notes outstanding and there are any class C notes of
any series outstanding, and if there is or may be a conflict between the
interests of the class C noteholders and the interests of the class D
noteholders, in each case, of that series or any other series, then the note
trustee will have regard to the interests of the class C noteholders only.

     Except in limited circumstances described in number 11, there is no
limitation on the power of class A noteholders to pass an effective
extraordinary resolution which is binding on the class B noteholders, the class
M noteholders, the class C noteholders and the class D noteholders, in each
case, of any series. However, as described in number 11, there are provisions
limiting the power of the class B noteholders, the class M noteholders, the
class C noteholders and the class D noteholders to pass an effective
extraordinary resolution, depending on its effect on the class A noteholders.
Except in the limited circumstances described in number 11, there is no
limitation on the power of the class B noteholders to pass an effective
extraordinary resolution which is binding on the class M noteholders, the class
C noteholders and the class D noteholders in each case, of any series.
Likewise, as described in number 11, there are provisions limiting the power of
the class M noteholders, the class C noteholders and the class D noteholders to
pass an effective extraordinary resolution, depending on its effect on the
class B noteholders. Except in the limited circumstances described in number
11, there is no limitation on the power of class M noteholders to pass an
effective extraordinary resolution which is binding on the class C noteholders
and the class D noteholders of any series. Likewise, as described in number 11
there are provisions limiting the power of the class C noteholders and the
class D noteholders to pass an effective extraordinary resolution, depending on
its effect on the class M noteholders. Except in the limited circumstances
described in number 11, there is no limitation on the power of class C
noteholders to pass an effective extraordinary resolution which is binding on
the class D noteholders. Likewise, as described in number 11 there are
provisions limiting the power of the class D noteholders to pass an effective
extraordinary resolution, depending on its effect on the class C noteholders.


     Notwithstanding that none of the note trustee, the issuing entity security
trustee and the noteholders may have any right of recourse against the rating
agencies in respect of any confirmation given by them and relied upon by the
note trustee or the issuing entity security trustee pursuant to this clause, the
issuing entity security trustee and the note trustee are entitled to assume that
any exercise by it or them of any power, discretion or duty under the
transaction documents will not be materially prejudicial to the interests of the
noteholders if the rating agencies have confirmed that the current ratings of
the issuing entity notes will not be adversely affected by that exercise.
Notwithstanding the foregoing, a credit rating is an assessment of credit and
does not address other matters that may be of relevance to the noteholders. In
being entitled to rely on the fact that the rating agencies have confirmed that
the then current rating of the relevant series and/or class or classes of notes
would not be adversely affected, it is expressly agreed and acknowledged by the
note trustee and the issuing entity security trustee and specifically notified
to the noteholders (and to which they are bound by the conditions) that the
above does not impose or extend any actual or contingent liability for the
rating agencies to the note trustee or the issuing entity security trustee, the
noteholders or any other person or create any legal relations between the rating
agencies and the note trustee, the issuing entity security trustee, the
noteholders or any other person whether by way of contract or otherwise.


     The security for the payment of amounts due under the issuing entity notes
is created by the issuing entity deed of charge. The security is created in
favour of the issuing entity security trustee who will hold it on behalf of the
noteholders and on behalf of other parties expressed to be secured creditors
under the issuing entity deed of charge.


3.   COVENANTS
     If any issuing entity note is outstanding, the issuing entity will not,
unless it is permitted by the terms and conditions of the issuing entity notes
or the terms of the transaction documents to which the issuing entity is party
or by the written consent of the issuing entity security trustee:

     *   create or permit to subsist any mortgage, standard security, pledge,
         lien, charge or other security interest on the whole or any part of
         its present or future assets or undertakings, except where the same is
         given in connection with the issue of a series of issuing entity
         notes;

     *   sell, dispose of or grant any option or right to acquire any of its
         assets or undertakings or any interest or benefit in its assets or
         undertakings;

     *   permit any other person, except for the issuing entity security
         trustee, to have any equitable or beneficial interest in any of its
         assets or undertakings;


                                      192




     *   have an interest in any bank account other than the bank accounts
         maintained pursuant to the transaction documents;

     *   carry on any business other than as described in this prospectus (as
         supplemented and/or amended from time to time) relating to the issue
         of the issuing entity notes, the making of the master intercompany
         loan and the related activities described therein or as contemplated
         in the transaction documents;

     *   incur any indebtedness in respect of borrowed money whatsoever or give
         any guarantee or indemnity in respect of any indebtedness or
         obligation of any person, except where the same is incurred or given
         or the issuing entity becomes so obligated in connection with the
         issue of a series of issuing entity notes;

     *   consolidate with or merge with any person or transfer substantially
         all of its properties or assets to any person;

     *   waive or consent to the modification or waiver of any of the
         obligations relating to the issuing entity security;

     *   have any employees, premises or subsidiaries;

     *   pay any dividend or make any other distributions to its shareholders
         or issue any further shares;

     *   purchase or otherwise acquire any issuing entity notes; or

     *   engage in any activities in the United States (directly or through
         agents), or derive any income from US sources as determined under US
         income tax principles, or hold any property if doing so would cause it
         to be engaged or deemed to be engaged in a trade or business in the
         United States as determined under US income tax principles.


4.   INTEREST

4.1  INTEREST ON FIXED RATE NOTES
     Each fixed rate note bears interest on its principal amount outstanding
     from (and including) the interest commencement date at the rate(s) per
     annum equal to the rate(s) of interest payable, subject as provided in the
     terms and conditions, in arrear on the interest payment date(s) in each
     year specified for such note in the relevant prospectus supplement up to
     (and including) the final maturity date.

     If interest is required to be calculated in respect of any fixed rate note
     for a period other than an interest period, such interest shall be
     calculated by applying the rate of interest specified for such note in the
     relevant prospectus supplement to the principal amount outstanding on such
     note, multiplying such sum by the applicable day count fraction and
     rounding the resultant figure to the nearest sub-unit of the relevant
     specified currency, half of any such sub-unit being rounded upwards or
     otherwise in accordance with applicable market convention.

     DAY COUNT FRACTION means, in respect of the calculation of an amount of
     interest in respect of a fixed rate note:


     (a) if "Actual/Actual (ICMA)" is specified for such note in the relevant
         prospectus supplement:
         (i)  in the case of issuing entity notes where the number of days in
              the relevant period from (and including) the most recent interest
              payment date for such issuing entity notes (or, if none, the
              interest commencement date) to (but excluding) the relevant
              interest payment date (the ACCRUAL PERIOD) is equal to or shorter
              than the determination period during which the accrual period
              ends, the number of days in such accrual period divided by; the
              product of:

              (A)  the number of days in such determination period; and

              (B)  the number of determination dates (as specified in the
                   relevant prospectus supplement) that would occur in one
                   calendar year; or

         (ii) in the case of issuing entity notes where the accrual period is
              longer than the determination period during which the accrual
              period ends, the sum of:

              (A)  the number of days in such accrual period falling in the
                   determination period in which the accrual period begins
                   divided by the product of (x) the number of days in such
                   determination period and (y) the number of determination
                   dates that would occur in one calendar year; and


                                      193




              (B)  the number of days in such accrual period falling in the
                   next determination period divided by the product of (x) the
                   number of days in such determination period and (y) the
                   number of determination dates that would occur in one
                   calendar year; and

     (b) if "30/360" is specified for such note in the relevant prospectus
         supplement, the number of days in the period from (and including) the
         most recent interest payment date for such note (or, if none, the
         interest commencement date) to (but excluding) the relevant interest
         payment date (such number of days being calculated on the basis of a
         year of 360 days with twelve 30-day months) divided by 360.


4.2  INTEREST ON FLOATING RATE NOTES

     (a) Interest payment dates
         Each floating rate note bears interest on its principal amount
         outstanding from (and including) the interest commencement date and
         such interest will be payable in arrear on the interest payment
         date(s) in each year specified for such note in the relevant
         prospectus supplement. Such interest will be payable in respect of
         each interest period.

         If a business day convention is specified for a floating rate note in
         the relevant prospectus supplement and (x) if there is no numerically
         corresponding day in the calendar month in which an interest payment
         date should occur or (y) if any interest payment date would otherwise
         fall on a day that is not a business day, then, if the business day
         convention specified is:

         (i)  the "following business day convention", the interest payment
              date for such note shall be postponed to the next day which is a
              business day; or

         (ii) the "modified following business day convention", the interest
              payment date for such note shall be postponed to the next day
              which is a business day unless it would thereby fall into the
              next calendar month, in which event such interest payment date
              shall be brought forward to the immediately preceding business
              day; or

         (iii)the "preceding business day convention", the interest payment
              date for such note shall be brought forward to the immediately
              preceding business day.


     (b) Rate of interest
         The rate of interest payable from time to time in respect of a
         floating rate note will be determined in the manner specified in the
         relevant prospectus supplement.

         (i)  ISDA Determination for floating rate notes

              Where "ISDA Determination" is specified for such note in the
              relevant prospectus supplement as the manner in which the rate of
              interest is to be determined, the rate of interest for each
              interest period will be the relevant ISDA rate plus or minus (as
              indicated for such note in the relevant prospectus supplement)
              the margin (if any). For the purposes of this subparagraph (a),
              ISDA RATE for an interest period means a rate equal to the
              floating rate that would be determined by the agent bank or other
              person specified in the relevant prospectus supplement under an
              interest rate swap transaction if the agent bank or that other
              person were acting as calculation agent for that swap transaction
              under the terms of an agreement incorporating the ISDA
              definitions and under which:

              (A)  the floating rate option is as specified for such note in
                   the relevant prospectus supplement;

              (B)  the designated maturity is the period specified for such
                   note in the relevant prospectus supplement; and

              (C)  the relevant reset date is either (i) if the applicable
                   floating rate option is based on LIBOR or EURIBOR for a
                   currency, the first day of that interest period or (ii) in
                   any other case, as specified for such note in the relevant
                   prospectus supplement.

              For the purposes of this sub-paragraph (a), FLOATING RATE,
              CALCULATION AGENT, FLOATING RATE OPTION, DESIGNATED MATURITY and
              RESET DATE have the meanings given to those terms in the ISDA
              definitions.

              ISDA DEFINITIONS means the 2000 ISDA Definitions, as published by
              the International Swaps and Derivatives Associations, Inc. and as
              amended and updated as at the relevant closing date for the
              relevant series of issuing entity notes.


                                      194




         (ii) Screen rate determination for floating rate notes
              Where SCREEN RATE DETERMINATION is specified for a floating rate
              note in the relevant prospectus supplement as the manner in which
              the rate of interest for such note is to be determined, the rate
              of interest for each interest period will, subject as provided
              below, be either:

              (A)  the offered quotation (if there is only one quotation on the
                   relevant screen page); or

              (B)  the arithmetic mean (rounded if necessary to the fifth
                   decimal place, with 0.000005 being rounded upwards) of the
                   offered quotations,

              (expressed as a percentage rate per annum) for the reference rate
              which appears or appear, as the case may be, on the relevant
              screen page as at 11.00 a.m. (London time, in the case of LIBOR,
              or Brussels time, in the case of EURIBOR) on the interest
              determination date in question plus or minus the margin (if any),
              all as determined by the agent bank. If five or more of such
              offered quotations are available on the relevant screen page, the
              highest (or, if there is more than one such highest quotation,
              one only of such quotations) and the lowest (or, if there is more
              than one such lowest quotation, one only of such quotations)
              shall be disregarded by the agent bank for the purpose of
              determining the arithmetic mean (rounded as provided above) of
              such offered quotations.

         If the reference rate from time to time in respect of a floating rate
         note is specified for such note in the relevant prospectus supplement
         as being other than LIBOR or EURIBOR, the rate of interest in respect
         of such note will be determined as provided for such note in the
         relevant prospectus supplement.

     (c) Minimum rate of interest and/or maximum rate of interest
         If the relevant prospectus supplement specifies a minimum rate of
         interest for a floating rate note for any interest period, then, in
         the event that the rate of interest for such note in respect of such
         interest period determined in accordance with the provisions of
         paragraph (ii) above is less than such minimum rate of interest, the
         rate of interest for such note for such interest period shall be such
         minimum rate of interest.

         If the relevant prospectus supplement specifies a maximum rate of
         interest for such note for any interest period, then, in the event
         that the rate of interest for such note in respect of such interest
         period determined in accordance with the provisions of paragraph (ii)
         above is greater than such maximum rate of interest, the rate of
         interest for such note for such interest period shall be such maximum
         rate of interest.

     (d) Determination of rate of interest and calculation of interest amounts
         The agent bank will at or as soon as practicable after each time at
         which the rate of interest is to be determined, determine the rate of
         interest for the relevant interest period.

     The agent bank will calculate the amount of interest payable on the
     floating rate notes in respect of each specified denomination (each an
     INTEREST AMOUNT) for the relevant interest period. Each interest amount
     shall be calculated by applying the rate of interest to the principal
     amount outstanding of each issuing entity note, multiplying such sum by
     the applicable day count fraction, and rounding the resultant figure to
     the nearest sub-unit of the relevant specified currency, half of any such
     sub-unit being rounded upwards or otherwise in accordance with applicable
     market convention.

     DAY COUNT FRACTION means, in respect of the calculation of an amount of
     interest for a floating rate note in accordance with this paragraph (d)
     for any interest period:

         (i)  if "Actual/365" or "Actual/Actual (ISDA)" is specified for such
              note in the relevant prospectus supplement, the actual number of
              days in the interest period divided by 365 (or, if any portion of
              that interest period falls in a leap year, the sum of (a) the
              actual number of days in that portion of the interest period
              falling in a leap year divided by 366 and (b) the actual number
              of days in that portion of the interest period falling in a non-
              leap year divided by 365);

         (ii) if "Actual/365 (Fixed)" is specified for such note in the
              relevant prospectus supplement, the actual number of days in the
              interest period divided by 365;

         (iii)if "Actual/365 (Sterling)" is specified for such note in the
              relevant prospectus supplement, the actual number of days in the
              interest period divided by 365 or, in the case of an interest
              payment date falling in a leap year, 366;


                                      195




         (iv) if "Actual/360" is specified for such note in the relevant
              prospectus supplement, the actual number of days in the interest
              period divided by 360;

         (v)  if "30/360", "360/360" or "Bond Basis" is specified for such note
              in the relevant prospectus supplement, the number of days in the
              interest period divided by 360 (the number of days to be
              calculated on the basis of a year of 360 days with twelve 30-day
              months (unless (a) the last day of the interest period is the
              31st day of a month but the first day of the interest period is a
              day other than the 30th or 31st day of a month, in which case the
              month that includes that last day shall not be considered to be
              shortened to a 30-day month or (b) the last day of the interest
              period is the last day of the month of February, in which case
              the month of February shall not be considered to be lengthened to
              a 30-day month)); and

         (vi) if "30E/360" or "Eurobond Basis" is specified for such note in
              the relevant prospectus supplement, the number of days in the
              interest period divided by 360 (the number of days to be
              calculated on the basis of a year of 360 days with twelve 30-day
              months, without regard to the date of the first day or last day
              of the interest period unless, in the case of the final interest
              period, the final maturity date is the last day of the month of
              February, in which case the month of February shall not be
              considered to be lengthened to a 30-day month).

     (e) Notification of rate of interest and interest amounts
         The agent bank will cause the rate of interest and each interest
         amount for each interest period and the relevant interest payment date
         to be notified to the note trustee, the issuing entity security
         trustee, the issuing entity cash manager, the paying agents, the
         registrar and to any stock exchange or other relevant competent
         authority or quotation system on which the relevant floating rate
         notes are for the time being listed, quoted and/or traded or by which
         they have been admitted to listing and to be published in accordance
         with NUMBER 14 as soon as possible after their determination but in no
         event later than the fourth business day thereafter. Each interest
         amount and interest payment date so notified may subsequently be
         amended (or appropriate alternative arrangements made by way of
         adjustment) without notice in the event of an extension or shortening
         of the interest period. Any such amendment or alternative arrangements
         will be promptly notified to the note trustee and each stock exchange
         or other relevant authority on which the relevant floating rate notes
         are for the time being listed or by which they have been admitted to
         listing and to the noteholders in accordance with NUMBER 14.

     (f) Determination or calculation by note trustee
         If for any reason at any relevant time after the relevant closing
         date, the agent bank or, as the case may be, the calculation agent
         defaults in its obligation to determine the rate of interest for a
         floating rate note or the agent bank defaults in its obligation to
         calculate any interest amount for such note in accordance with sub-
         paragraph (b)(i) or (ii) above or as otherwise specified in the
         relevant prospectus supplement, as the case may be, and in each case
         in accordance with paragraph (d) above, the note trustee shall
         determine the rate of interest at such rate as, in its absolute
         discretion (having such regard as it shall think fit to the foregoing
         provisions of this NUMBER 4, but subject always to any minimum rate of
         interest or maximum rate of interest specified for such note in the
         relevant prospectus supplement), it shall deem fair and reasonable in
         all the circumstances or, as the case may be, the note trustee shall
         calculate the interest amount(s) in such manner as it shall deem fair
         and reasonable in all the circumstances and each such determination or
         calculation shall be deemed to have been made by the agent bank or the
         calculation agent, as the case may be.


     (g) Certificates to be final
         All certificates, communications, opinions, determinations,
         calculations, quotations and decisions given, expressed, made or
         obtained for the purposes of the provisions set out in this NUMBER
         4.2, whether by the agent bank or the calculation agent or the note
         trustee shall (in the absence of wilful default, bad faith or manifest
         error) be binding on the issuing entity, the issuing entity cash
         manager, the principal paying agent, the calculation agent, the other
         paying agents, the note trustee and all noteholders and (in the
         absence of wilful default or bad faith) no liability to the issuing
         entity or the noteholders shall attach to the agent bank or the
         calculation agent or the note trustee in connection with the exercise
         or non-exercise by it of its powers, duties and discretions pursuant
         to such provisions.


                                      196




4.3  ACCRUAL OF INTEREST
     Interest (if any) will cease to accrue on each issuing entity note (or, in
     the case of the redemption of part only of an issuing entity note, that
     part only of such note) on the due date for redemption thereof unless,
     upon due presentation thereof, payment of principal is improperly withheld
     or refused in which event, interest will continue to accrue as provided in
     the trust deed.


4.4  DEFERRED INTEREST
     To the extent that the funds available to the issuing entity, subject to
     and in accordance with the relevant priority of payments, to pay interest
     on any series and class (or sub-class) of issuing entity notes (other than
     any series and class (or sub-class) of issuing entity notes if then the
     most senior class of issuing entity notes then outstanding) on an interest
     payment date (after discharging the issuing entity's liabilities of a
     higher priority) are insufficient to pay the full amount of such interest,
     payment of the shortfall attributable to such series and class (or sub-
     class) of issuing entity notes (DEFERRED INTEREST) will not then fall due
     but will instead be deferred until the first interest payment date for
     such issuing entity notes thereafter on which sufficient funds are
     available (after allowing for the issuing entity's liabilities of a higher
     priority and subject to and in accordance with the relevant issuing entity
     priority of payments) to fund the payment of such deferred interest to the
     extent of such available funds.

     Such deferred interest will accrue interest (ADDITIONAL INTEREST) at the
     rate of interest applicable from time to time to the applicable series and
     class (or sub-class) of issuing entity notes and payment of any additional
     interest will also be deferred until the first interest payment date for
     such issuing entity notes thereafter on which funds are available (after
     allowing for the issuing entity's liabilities of a higher priority subject
     to and in accordance with the relevant issuing entity priority of
     payments) to the issuing entity to pay such additional interest to the
     extent of such available funds.

     Amounts of deferred interest and additional interest shall not be deferred
     beyond the final maturity date of the applicable series and class (or sub-
     class) of issuing entity notes, when such amounts will become due and
     payable.

     Payments of interest due on an interest payment date in respect of the
     most senior class of issuing entity notes of any series then outstanding
     will not be deferred. In the event of the delivery of a note enforcement
     notice (as described in NUMBER 9), the amount of interest in respect of
     such issuing entity notes that was due but not paid on such interest
     payment date will itself bear interest at the applicable rate until both
     the unpaid interest and the interest on that interest are paid.


5.   REDEMPTION, PURCHASE AND CANCELLATION

5.1  FINAL REDEMPTION
     If the issuing entity notes have not previously been redeemed in full as
     described in this NUMBER 5, the issuing entity will redeem each series and
     class (or sub-class) of issuing entity notes at their then principal
     amount outstanding together with all accrued interest on the final
     maturity date in respect of such series and class (or sub-class) of
     issuing entity notes.


5.2  MANDATORY REDEMPTION
     On each interest payment date, other than an interest payment date on
     which a series and class (or sub-class) of issuing entity notes are to be
     redeemed under NUMBERS 5.1, 5.4, 5.5 and 5.6, principal in respect of such
     issuing entity notes will be repaid in an amount equal to the amount (if
     any) repaid by Funding on such interest payment date in respect of, and
     pursuant to, the relevant term advance, in each case converted, where the
     specified currency for such issuing entity notes is not sterling, into the
     specified currency at the specified currency exchange rate.

     To the extent that there are insufficient funds available to the issuing
     entity to repay the amount due to be paid on such interest payment date,
     the issuing entity will be required to repay the shortfall, to the extent
     the issuing entity receives funds therefor (and subject to the terms of
     the issuing entity deed of charge and the issuing entity cash management
     agreement) on subsequent interest payment dates in respect of such issuing
     entity notes.


5.3  NOTE PRINCIPAL PAYMENTS, PRINCIPAL AMOUNT OUTSTANDING AND POOL FACTOR
     Four business days prior to each interest payment date (the NOTE
     DETERMINATION DATE), the issuing entity or the agent bank will determine
     the following:


                                      197




     *   the amount of each principal payment payable on each offered note of
         each series and class (or sub-class), called the NOTE PRINCIPAL
         PAYMENT;

     *   the principal amount outstanding of each offered note of that series
         and class (or sub-class) on the note determination date, which is the
         principal amount outstanding of that series and class (or sub-class)
         of issuing entity note as at the closing date less the aggregate of
         all note principal payments that have been paid in respect of such
         note; and

     *   the fraction, or pool factor, obtained by dividing the principal
         amount outstanding of each offered note by the original principal
         amount outstanding of each issuing entity note of that series and
         class (or sub-class) as at the relevant closing date.

     The issuing entity will notify the amounts and dates determined to the
     agent bank, paying agents, note trustee, registrar and each stock exchange
     on which the issuing entity notes are listed and shall publish those
     amounts and dates in accordance with NUMBER 14 as soon as possible after
     these parties have been notified.

     If the issuing entity or agent bank fails to make a determination as
     described, the note trustee will calculate the note principal payment,
     principal amount outstanding and pool factor as described in this NUMBER
     5.3, and each of these determinations or calculations will be deemed to
     have been made by the issuing entity. If this happens, the issuing entity,
     the agent bank and the noteholders will be bound by the determinations
     made.


5.4  OPTIONAL REDEMPTION IN FULL OF A SERIES
     Provided a note enforcement notice has not been served and subject to the
     provisos below, upon giving not less than 30 and not more than 60 days'
     prior notice to the note trustee, the noteholders and the relevant issuing
     entity swap provider in accordance with NUMBER 14, the issuing entity may
     redeem a series and class (or sub-class) of issuing entity notes at the
     then redemption amount together with any accrued interest on the following
     dates:

     *   the date specified as the step-up date for such issuing entity notes
         in the relevant prospectus supplement and on any interest payment date
         for such issuing entity notes thereafter; accordingly, the issuing
         entity has the option to redeem a series and class (or sub-class) of
         issuing entity notes on or after the step-up date for interest for
         that series and class (or sub-class) of issuing entity notes; and

     *   any interest payment date on which the aggregate principal amount
         outstanding of such issuing entity notes and all other classes of
         issuing entity notes of the same series issued on the same date is
         less than 10 per cent. of the aggregate principal amount outstanding
         of such series of issuing entity notes as at the relevant closing date
         on which such series of issuing entity notes was listed,

     PROVIDED THAT (in either of the cases above), on or prior to giving any
     such notice, the issuing entity shall have provided to the note trustee a
     certificate of the issuing entity to the effect that (i) it will have the
     funds available to it to make the required payment on the interest payment
     date and any amounts required to be paid in priority to or in the same
     priority with the issuing entity notes outstanding in accordance with the
     terms and conditions of the issuing entity deed of charge and the issuing
     entity cash management agreement and (ii) the repayment tests will be
     satisfied following the making of such redemptions and the note trustee
     shall be entitled to accept such certificate as sufficient evidence
     thereof in which event it shall be conclusive and binding on the
     noteholders and all other persons. REPAYMENT TESTS means the test set out
     under "CASHFLOWS - 6. REPAYMENT TESTS".


5.5  OPTIONAL REDEMPTION FOR TAX AND OTHER REASONS
     Provided a note enforcement notice has not been served, if the issuing
     entity satisfies the note trustee that on the next interest payment date
     for a series and class (or sub-class) of issuing entity notes either:

     *   the issuing entity would by virtue of a change in the law or
         regulations of the United Kingdom or any other jurisdiction (or the
         application or interpretation thereof) be required to withhold or
         deduct from amounts due on a series and class or (sub-class) of the
         issuing entity notes any amount for, or on account of, any present or
         future taxes, duties, assessments or governmental charges of whatever
         nature; or

     *   Funding would be required to withhold or deduct from amounts due on
         the master intercompany loan any amount for, or on account of, any
         present or future taxes, duties, assessments or governmental charges,
         and


                                      198




     *   in relation to either of these events, such obligation of the issuing
         entity or Funding (as the case may be) cannot be avoided by the
         issuing entity or Funding (as the case may be) taking reasonable
         measures available to the issuing entity or Funding (as the case may
         be),

     then the issuing entity shall use its reasonable endeavours to arrange the
     substitution of a company incorporated in another jurisdiction approved by
     the note trustee as principal debtor under such issuing entity notes
     and/or as lender of such term advance as the case may be, upon the note
     trustee being satisfied that (1) such substitution will not be materially
     prejudicial to the interests of the noteholders of any series and class,
     and (2) upon the issuing entity security trustee being satisfied that (a)
     the position of the issuing entity secured creditors will not thereby be
     adversely affected, and (b) such substitution would not require
     registration of any new security under United States securities laws or
     materially increase the disclosure requirements under United States law or
     the costs of issuance. Only if the issuing entity is unable to arrange a
     substitution will the issuing entity be entitled to redeem the issuing
     entity notes as described in this NUMBER 5.5.

     Subject to the proviso below, if the issuing entity is unable to arrange a
     substitution as described above, and, as a result, one or more of the
     events described in bullet point one or two above (as the case may be) is
     continuing, then the issuing entity may, having given not more than 60 nor
     less than 30 days' notice to the note trustee, the noteholders and the
     relevant issuing entity swap provider(s) in accordance with NUMBER 14,
     redeem all (but not some only) of such issuing entity notes on the
     immediately succeeding interest payment date for such issuing entity notes
     at their aggregate redemption amount together with any accrued and unpaid
     interest in respect thereof provided that (in either case), prior to
     giving any such notice, the issuing entity shall have provided to the note
     trustee:

     (i)  a certificate  signed by two directors of the issuing  entity  stating
          the circumstances referred to in the three bullet points above prevail
          and setting out details of such circumstances; and

     (ii) an opinion in form and substance  satisfactory  to the note trustee of
          independent legal advisors of recognised  standing to the effect that
          the issuing entity and/or Funding has or will become obliged to deduct
          or withhold such amounts as a result of such change or amendment.


     The note trustee shall be entitled to accept such certificate and opinion
     as sufficient evidence of the satisfaction of the circumstance set out in
     bullet point one or two and three above, in which event they shall be
     conclusive and binding on the noteholders. The issuing entity may only
     redeem such issuing entity notes as aforesaid, if on or prior to giving
     such notice, the issuing entity shall have provided to the note trustee a
     certificate signed by two directors of the issuing entity to the effect
     that it will have the funds, not subject to any interest of any other
     person, required to redeem such issuing entity notes as described above
     and any amounts required to be paid in priority to or in the same priority
     with the issuing entity notes outstanding in accordance with the terms and
     conditions of the issuing entity deed of charge and the issuing entity
     cash management agreement and the note trustee shall be entitled to accept
     such certificate as sufficient evidence thereof in which event it shall be
     conclusive and binding on the noteholders and all other persons.

     In addition to the foregoing, if, at any time, the issuing entity delivers
     a certificate to Funding, the note trustee and the issuing entity security
     trustee to the effect that it would be unlawful for the issuing entity to
     make, fund or allow to remain outstanding a term advance made by it under
     the master intercompany loan agreement and stating that the issuing entity
     may require Funding to prepay the relevant term advance on an interest
     payment date subject to and in accordance with the provisions of the
     master intercompany loan agreement to the extent necessary to cure such
     illegality and the issuing entity may redeem all (but not some only) of
     the relevant issuing entity notes at their redemption amount together with
     any accrued interest upon giving not more than 60 days' nor less than 30
     days' (or such shorter period as may be required under any relevant law)
     prior written notice to the issuing entity security trustee, the note
     trustee, the relevant issuing entity swap provider(s) and the noteholders
     in accordance with NUMBER 14 provided that, prior to giving any such
     notice, the issuing entity shall have provided to the note trustee a
     certificate signed by two directors of the issuing entity to the effect
     that it will have the funds, not subject to the interest of any other
     person, required to redeem the issuing entity notes as provided above and
     any amount to be paid in priority to or in the same priority with the
     issuing entity notes and the note trustee shall be entitled to accept such
     certificate as sufficient evidence thereof in which event it shall be
     conclusive and binding on the noteholders and all other persons. Such
     monies received by the issuing entity shall be used to redeem the relevant
     issuing entity notes in full, together with any accrued and unpaid
     interest on the equivalent interest payment date.


5.6  OPTIONAL REDEMPTION FOR IMPLEMENTATION OF EU CAPITAL REQUIREMENTS
     DIRECTIVE
     If the Capital Requirements Directive, as described in the consultation
     paper on the EU's implementation of the New Basel Capital Accord published
     on 14 July 2004 by the European


                                      199




     Commission, has been implemented in the United Kingdom, whether by rule of
     law, recommendation or best practice or by any other regulation, then, if
     so specified in the relevant prospectus supplement, on the interest payment
     date specified in the relevant prospectus supplement (if any) and on any
     interest payment date for such issuing entity notes thereafter, the issuing
     entity may, by giving not more than 60 nor less than 30 days' (or such
     shorter period as may be required under any relevant law) prior notice to
     the note trustee, the noteholders and the relevant issuing entity swap
     provider(s) in accordance with NUMBER 14, redeem the issuing entity notes
     so specified in the relevant prospectus supplement at their aggregate
     redemption amount together with any accrued and unpaid interest in respect
     thereof on the next following interest payment date for such issuing entity
     notes, provided that a note enforcement notice has not been served. The
     issuing entity may only redeem the issuing entity notes as aforesaid, if on
     or prior to giving such notice, the issuing entity shall have provided to
     the note trustee a certificate signed by two directors of the issuing
     entity to the effect that (a) it will have the funds, not subject to any
     interest of any other person, required to redeem such issuing entity notes
     as aforesaid and any amounts required to be paid in priority to or pari
     passu with such issuing entity notes outstanding in accordance with the
     terms and conditions of the issuing entity deed of charge and the Issuing
     Entity Cash Management Agreement, and (b) the repayment tests will be
     satisfied following the making of such redemptions, and the note trustee
     shall be entitled to accept such certificate as sufficient evidence thereof
     in which event if shall be conclusive and binding on the noteholders and
     all other parties.


5.7  REDEMPTION AMOUNTS
     For the purposes of this NUMBER 5, REDEMPTION AMOUNT means, in respect
     of any series and class (or sub-class) of issuing entity notes, the amount
     specified in relation to such issuing entity notes in the applicable
     prospectus supplement or, if not so specified:

     (a) in respect of each issuing entity note (other than a zero coupon
         note), the principal amount outstanding of such note; and

     (b) in respect of each zero coupon note, an amount (the AMORTISED FACE
         AMOUNT) calculated in accordance with the following formula:

     redemption amount = RP {multiply} (1 + AY) {multiply} y

     where:

     RP  =    the Reference Price;

     AY  =    the Accrual Yield expressed as a decimal; and

     y   =    a fraction, the numerator of which is equal to the number of days
              (calculated on the basis of a 360-day year consisting of 12
              months of 30 days each) from (and including) the first closing
              date of the applicable series and class (or sub-class) of issuing
              entity notes to (but excluding) the date fixed for redemption or,
              as the case may be, the date upon which such note becomes due and
              payable and the denominator of which is 360.

     If the amount payable in respect of any zero coupon note upon redemption
     of such zero coupon note pursuant to NUMBERS 5.1, 5.2, 5.4, 5.5 or 5.6
     above or upon its becoming due and repayable as provided in NUMBER 9 is
     improperly withheld or refused, the amount due and repayable in respect of
     such note shall be the amount calculated as provided in paragraph (c)
     above as though the reference therein to the date fixed for the redemption
     or, as the case may be, the date upon which such note becomes due and
     payable were replaced by reference to the date which is the earlier of:

     (i) the date on which all amounts due in respect of such note have been
         paid; and

     (ii)the date on which the full amount of the moneys payable in respect of
         such note has been received by the principal paying agent or the note
         trustee or the registrar and notice to that effect has been given to
         the noteholders in accordance with NUMBER 14.


5.8  MONEY MARKET NOTE MANDATORY TRANSFER
     (a) If remarketing arrangements are specified as applicable in the
         relevant prospectus supplement in relation to a series and class (or
         sub-class) of money market notes, such money market notes shall,
         subject to paragraph (c) below, be transferred in accordance with
         paragraph (b) below on each transfer date prior to the occurrence of a
         mandatory transfer termination event, as confirmed by the remarketing
         bank providing a conditional purchase confirmation to the issuing
         entity and the principal paying agent, in exchange for payment of the
         transfer price and the issuing entity and the principal paying agent
         will procure payment of the transfer price to the money market
         noteholders on the relevant transfer date.


                                      200




     (b) Subject to paragraphs (a) above and (c) below, all the money market
         noteholders' interests in the money market notes shall be transferred
         on the relevant transfer date to the account of the remarketing bank
         on behalf of the relevant purchasers or as otherwise notified by or on
         behalf of the remarketing bank prior to such date or if definitive
         money market notes are then issued, the money market notes will be
         registered in the name of the remarketing bank or as otherwise
         notified by or on behalf of the remarketing bank by the registrar and
         the register will be amended accordingly with effect from the relevant
         transfer date.

     (c) Any noteholder of a money market note may exercise his right to retain
         such money market note through the facilities of DTC at any time prior
         to the commencement of the remarketing period that ends immediately
         before the relevant transfer date.

         For the purposes of this NUMBER 5.8:

     CONDITIONAL PURCHASE CONFIRMATION means a confirmation provided by the
     remarketing bank to the issuing entity or the principal paying agent that
     the conditional purchaser has purchased an interest in, or has had
     transferred to it or on its behalf, an interest in all of the money market
     notes;

     CONDITIONAL PURCHASER means the entity specified as such in the relevant
     prospectus supplement;

     MANDATORY TRANSFER TERMINATION EVENT shall occur if the conditional
     purchaser has purchased an interest in all the money market notes of the
     relevant series and class (or sub-class);

     REMARKETING BANK means the entity specified as such in the relevant
     prospectus supplement;

     REMARKETING PERIOD means, in respect of each transfer date (as specified
     in the relevant prospectus supplement), the period from and including the
     15th business day prior to such transfer date through and including the
     10th business day prior to such transfer date, unless otherwise specified
     in the relevant prospectus supplement;

     TRANSFER DATE means, in respect of a series and class (or sub-class) of
     money market notes, the date(s) specified as such in the relevant
     prospectus supplement; and

     TRANSFER PRICE means, in respect of each money market note as at a
     transfer date, the principal amount outstanding of such money market note
     on that transfer date, following the application of available issuing
     entity principal receipts on such date.


5.9  OPTIONAL PURCHASE


     (a) If specified in the relevant prospectus supplement, Abbey has the right
         (the PURCHASE OPTION), by delivering a notice to the relevant
         noteholders, the registrar and the note trustee pursuant to the Abbey
         optional purchase agreement, to require the relevant noteholders,
         subject to and in accordance with any applicable conditions specified
         in the relevant prospectus supplement, to sell to Abbey or otherwise
         allow Abbey to be substituted as noteholder of all, but not some only,
         of the class B notes and/or the class M notes and/or the class C notes
         and/or the class D notes as so specified (collectively the (CALLED
         NOTES)) on any interest payment date (prior to the date specified in
         the prospectus supplement (the FINAL PURCHASE DATE) or such later date
         as may be permitted by the FSA) falling on or after the interest
         payment date (the INITIAL PURCHASE DATE) specified in the applicable
         prospectus supplement (if any) for a price equal to their aggregate
         redemption amount of any of the called notes, together with any accrued
         and unpaid interest on the called notes and, on the date therefor
         specified in the notice (being an interest payment date falling on or
         after the initial purchase date), the registrar shall effect the
         transfer to Abbey of such called notes by entering such transfer in the
         register.

     (b) Immediately after such transfer or substitution of Abbey as the
         registered holder of the called notes, each former holder of the called
         notes shall cease to have any interest in the called notes.

     (c) The called notes transferred to Abbey pursuant to the purchase option
         shall, subject as provided in the transaction documents, remain
         outstanding until the date on which they would otherwise be redeemed or
         cancelled in accordance with their terms and conditions.

     (d) By subscribing to or purchasing any class of called notes, each holder
         of the called notes (i) is deemed to have notice of and be bound by the
         provisions of the optional purchase agreement and (ii) directs,
         authorizes and requests the note trustee to enter into the optional
         purchase agreement. Each holder of called notes also irrevocably
         authorises and instructs the issuing entity, the registrar, DTC,
         Euroclear, or, as the case may be Clearstream, Luxembourg to effect the
         transfer of its called notes on the relevant interest payment date to
         Abbey, in accordance with the relevant prospectus supplement and rules
         for the time being of DTC, Euroclear, or, as the case may be,
         Clearstream, Luxembourg.



6.   PAYMENTS
     Payments of principal and interest in respect of the issuing entity notes
will be made only against the presentation of those issuing entity notes to or
to the order of the registrar (or another agent that may be appointed in its
place). In the case of final redemption, and provided that payment is made in
full, payment will only be made against surrender of those issuing entity notes
to the registrar or replacement agent.

     All payments on the offered notes are subject to any applicable fiscal or
other laws and regulations. Noteholders will not be charged commissions or
expenses on these payments.

     If the due date for payment of any amount on the offered notes is not a
business day in the place it is presented, noteholders will not be entitled to
payment of the amount due in that place until the next business day in that
place and noteholders shall not be entitled to any further interest or other
payment as a result of that delay.

     If a paying agent makes a partial payment on an offered note, the
registrar will annotate the register of noteholders, indicating the amount and
date of that payment.

     If payment of principal on an offered note is improperly withheld or
refused, the interest which continues to accrue will still be payable in
accordance with the usual procedures.

     The issuing entity can, at any time, vary or terminate the appointment of
any paying agent, registrar or transfer agent and can appoint a successor or
additional agent. If the issuing entity does this it must ensure that it
maintains a paying agent in London, a paying agent in New York and a registrar.
The issuing entity will ensure that at least 30 days' notice of any change in
the paying agents, registrar or transfer agent or their specified offices is
given to noteholders in accordance with number 14.

     Subject as described earlier in relation to the deferral of interest in
number 4.4 above, if payment of interest on an issuing entity note is not made
for any other reason when due and payable, the unpaid interest will itself bear
interest at the applicable rate until both the unpaid interest and the interest
on that interest are paid.


                                      201




7.   PRESCRIPTION
     Claims against the issuing entity for payment of interest and principal on
redemption will become void if the relevant note certificates are not
surrendered for payment within the time limit for payment. That time limit is
ten years from the due date of such issuing entity notes. If there is a delay
in the paying agents or, as applicable, the note trustee, receiving the funds,
then the due date, for the purposes of this time limit, is the date on which it
notifies you, in accordance with number 14, that it has received the relevant
payment.


8.   TAXATION
     Payments of interest and principal will be made without making any
withholding or deduction for any tax unless a withholding or deduction is
required by any applicable law. If a withholding or deduction for tax is made,
the issuing entity or the relevant paying agent will account to the relevant
authority for the amount so withheld or deducted. Neither the issuing entity
nor any paying agent is required to make any additional payments to noteholders
for this withholding or deduction.


9.   EVENTS OF DEFAULT

9.1  CLASS A NOTEHOLDERS
     The note trustee may give notice of a class A note event of default (as
     defined in the following paragraph) in respect of the class A notes of any
     series (a CLASS A NOTE ENFORCEMENT NOTICE), and shall give such notice if
     it is indemnified and/or secured to its satisfaction and it is:

     *   required to by the holders of at least one quarter of the aggregate
         principal amount outstanding of the class A notes then outstanding
         (which, for this purpose and the purpose of any extraordinary
         resolution (as defined in the trust deed) referred to in this NUMBER
         9.1, means the class A notes of all series constituted by the trust
         deed); or

     *   directed to by an extraordinary resolution of the class A noteholders.

     If any of the following events occurs and is continuing it is called a
     CLASS A NOTE EVENT OF DEFAULT:

     *   the issuing entity fails to pay for a period of three business days
         any amount of interest or principal on the class A notes of any series
         when that payment is due and payable in accordance with the
         conditions; or

     *   the issuing entity fails to perform or observe any of its other
         obligations under the class A notes of any series, the trust deed, the
         issuing entity deed of charge or any other transaction document, and
         (except where that failure is incapable of remedy, in which case no
         notice will be required) it remains unremedied for 20 days after the
         note trustee has given notice of it to the issuing entity requiring
         the same to be remedied; and the note trustee has certified that the
         failure to perform or observe is materially prejudicial to the
         interests of the class A noteholders of such series; or

     *   except for the purposes of an amalgamation or restructuring as
         described in the point immediately following, the issuing entity stops
         or threatens to stop carrying on all or a substantial part of its
         business or is unable to pay its debts within the meaning of Section
         123(1)(a), (b), (c) or (d) of the United Kingdom Insolvency Act 1986
         or is unable to pay its debts as they fall due or the value of its
         assets falls to less than the amount of its liabilities (taking into
         account contingent and prospective liabilities) or otherwise becomes
         insolvent; or

     *   an order is made or an effective resolution is passed for the winding-
         up of the issuing entity except for the purposes of or pursuant to an
         amalgamation or restructuring previously approved by the note trustee
         or by an extraordinary resolution of the class A noteholders; or

     *   proceedings are otherwise initiated against the issuing entity under
         any applicable liquidation, insolvency, reorganisation or other
         similar laws and those proceedings are not being disputed in good
         faith with a reasonable prospect of success; or steps are taken with a
         view to obtaining a moratorium in respect of third party action; or,
         in relation to the whole or any substantial part of the business or
         assets of the issuing entity, an administration order is granted or an
         administrator is appointed out of court or an administrative receiver
         or other receiver, liquidator or similar official is appointed or any
         encumbrancer takes possession of that business or those assets or a
         distress, execution, diligence or other process is levied or enforced
         upon or sued out against that business or those assets and is not
         discharged within 30 days; or the issuing entity initiates or consents
         to the foregoing proceedings or makes a conveyance or assignment for
         the benefit of its creditors generally; or


                                      202




     *   a master intercompany loan enforcement notice is served in respect of
         the master intercompany loan agreement while any of the class A notes
         of any series are outstanding.


9.2  CLASS B NOTEHOLDERS
     The terms described in this NUMBER 9.2 will have no effect so long as any
     of the class A notes of any series are outstanding. Subject thereto, for
     so long as any class B notes of any series are outstanding, the note
     trustee may give notice of a class B note event of default (as defined in
     the following paragraph) in respect of the class B notes (a CLASS B NOTE
     ENFORCEMENT NOTICE), and shall give that notice if it is indemnified
     and/or secured to its satisfaction and it is:

     *   required to by the holders of at least one quarter of the aggregate
         principal amount outstanding of the class B notes then outstanding
         (which, for this purpose and the purpose of any extraordinary
         resolution referred to in this NUMBER 9.2, means the class B notes of
         all series constituted by the trust deed); or

     *   directed to by an extraordinary resolution of the class B noteholders.

     If any of the following events occurs and is continuing it is called a
     CLASS B NOTE EVENT OF DEFAULT:

     *   the issuing entity fails to pay for a period of three business days
         any amount of interest or principal on the class B notes of any series
         when that payment is due and payable in accordance with the
         conditions; or

     *   the occurrence of any of the other events in NUMBER 9.1 described
         above but so that any reference to the class A notes and the class A
         noteholders shall be read as references to the class B notes and the
         class B noteholders.


9.3  CLASS M NOTEHOLDERS
     The terms described in this NUMBER 9.3 will have no effect so long as any
     of the class A notes or the class B notes of any series are outstanding.
     Subject thereto, for so long as any class M notes of any series are
     outstanding, the note trustee may give notice of a class M note event of
     default (as defined in the following paragraph) in respect of the class M
     notes (a CLASS M NOTE ENFORCEMENT NOTICE), and shall give that notice if
     it is indemnified and/or secured to its satisfaction and it is:

     *   required to by the holders of at least one quarter of the aggregate
         principal amount outstanding of the class M notes then outstanding
         (which, for this purpose and the purpose of any extraordinary
         resolution referred to in this NUMBER 9.3, means the class M notes of
         all series constituted by the trust deed); or

     *   directed to by an extraordinary resolution of the class M noteholders.

     If any of the following events occurs and is continuing it is called a
     CLASS M NOTE EVENT OF DEFAULT:

     *   the issuing entity fails to pay for a period of three business days
         any amount of interest or principal on the class M notes of any series
         when that payment is due and payable in accordance with the
         conditions; or

     *   the occurrence of any of the other events in NUMBER 9.1 described
         above but so that any reference to the class A notes and the class A
         noteholders shall be read as references to the class M notes and the
         class M noteholders.


9.4  CLASS C NOTEHOLDERS
     The terms described in this NUMBER 9.4 will have no effect so long as any
     of the class A notes, the class B notes or the class M notes of any series
     are outstanding. Subject thereto, for so long as any class C notes of any
     series are outstanding, the note trustee may give notice of a class C note
     event of default (as defined in the following paragraph) in respect of the
     class C notes (a CLASS C NOTE ENFORCEMENT NOTICE), and shall give that
     notice if it is indemnified and/or secured to its satisfaction and it is:

     *   required to by the holders of at least one quarter of the aggregate
         principal amount outstanding of the class C notes then outstanding
         (which, for this purpose and the purpose of any extraordinary
         resolution referred to in this NUMBER 9.4, means the class C notes of
         all series constituted by the trust deed); or

     *   directed to by an extraordinary resolution of the class C noteholders.

     If any of the following events occurs and is continuing it is called a
     CLASS C NOTE EVENT OF DEFAULT:


                                      203




     *   the issuing entity fails to pay for a period of three business days
         any amount of interest or principal on the class C notes of any series
         when that payment is due and payable in accordance with the
         conditions; or

     *   the occurrence of any of the other events in NUMBER 9.1 described
         above but so that any reference to the class A notes and the class A
         noteholders shall be read as references to the class C notes and the
         class C noteholders.


9.5  CLASS D NOTEHOLDERS
     The terms described in this NUMBER 9.5 will have no effect so long as any
     of the class A notes, the class B notes, the class M notes or the Class C
     notes of any series are outstanding. Subject thereto, for so long as any
     class D notes of any series are outstanding, the note trustee may give
     notice of a class D note event of default (as defined in the following
     paragraph) in respect of the class D notes (a CLASS D NOTE ENFORCEMENT
     NOTICE), and shall give that notice if it is indemnified and/or secured to
     its satisfaction and it is:

     *   required to by the holders of at least one quarter of the aggregate
         principal amount outstanding of the class D notes then outstanding
         (which, for this purpose and the purpose of any extraordinary
         resolution referred to in this NUMBER 9.5, means the class D notes of
         all series constituted by the trust deed); or

     *   directed to by an extraordinary resolution of the class D noteholders.

     If any of the following events occurs and is continuing it is called a
     CLASS D NOTE EVENT OF DEFAULT:

     *   the issuing entity fails to pay for a period of three business days
         any amount of interest or principal on the class D notes of any series
         when that payment is due and payable in accordance with the
         conditions; or

     *   the occurrence of any of the other events in NUMBER 9.1 described
         above but so that any reference to the class A notes and the class A
         noteholders shall be read as references to the class D notes and the
         class D noteholders.


10.  ENFORCEMENT OF ISSUING ENTITY NOTES
     The note trustee may, at its discretion and without notice at any time and
     from time to time, take such steps against the issuing entity or any other
     person as it may think fit to enforce the provisions of the trust deed and
     the issuing entity notes or the issuing entity deed of charge or any of
     the other transaction documents to which it is a party and may, at its
     discretion, at any time after the security under the issuing entity deed
     of charge has become enforceable (including after the service of an note
     enforcement notice in accordance with NUMBER 9), instruct the issuing
     entity security trustee to take such steps as it may think fit to enforce
     the security under the issuing entity deed of charge. The note trustee
     shall not be bound to take steps or institute such proceedings or give
     such instructions unless:

     *   (subject in all cases to restrictions contained in the trust deed to
         protect the interests of any higher ranking class of noteholders) it
         shall have been so directed by an extraordinary resolution (as
         described in NUMBER 11) of the class A noteholders, the class B
         noteholders, the class M noteholders, the class C noteholders and the
         class D noteholders (which for this purpose means the holders of any
         series of the class A notes, the class B notes, the Class M notes, the
         class C notes and the class D notes (as applicable)) or so requested
         in writing by the holders of at least one quarter in aggregate
         principal amount outstanding of the class A notes, the class B notes,
         the class M notes, the class C notes and the class D notes (as
         applicable) of all series then outstanding; and

     *   it shall have been indemnified and/or secured to its satisfaction.

     The issuing entity security trustee shall not, and shall not be bound to,
     take such steps or take any such other action unless it is so directed by
     the note trustee and indemnified and/or secured to its satisfaction.

     No noteholder may institute any proceedings against the issuing entity to
     enforce its rights under or in respect of the issuing entity notes or the
     trust deed unless (a) the note trustee or the issuing entity security
     trustee, as applicable, has become bound to institute proceedings and has
     failed to do so within a reasonable time and (b) the failure is continuing
     provided that no class B noteholder, class M noteholder, class C
     noteholder or class D noteholder will be entitled to commence proceedings
     for the winding-up or administration of the issuing entity at any time
     unless:

     *   there are no outstanding issuing entity notes of a class with higher
         priority; or


                                      204




     *   if issuing entity notes of a class with higher priority are
         outstanding, there is consent of noteholders of at least one quarter
         of the aggregate principal amount outstanding of the issuing entity
         notes outstanding of the class or classes of issuing entity notes with
         higher priority or pursuant to an extraordinary resolution of the
         holders of such class of issuing entity notes.

     In the event that:

     *   the security under the issuing entity deed of charge is enforced and
         the issuing entity security trustee determines that (a) the proceeds
         of such enforcement, after distribution of such proceeds to the
         persons entitled thereto ranking in priority to the issuing entity
         notes under the issuing entity deed of charge and to the noteholders
         (to the extent entitled thereto) are insufficient to pay in full all
         principal and interest and other amounts whatsoever due in respect of
         the issuing entity notes and any claims ranking equally with such
         claims (b) such proceeds of enforcement have been so distributed in
         accordance with the terms of the issuing entity deed of charge and (c)
         there are no further assets available to pay principal and interest
         and other amounts whatsoever due in respect of the issuing entity
         notes; or

     *   within 20 days following the final maturity date of the latest
         maturing issuing entity note, the issuing entity security trustee
         certifies that there is no further amount outstanding under the master
         intercompany loan agreement,

     then, the issuing entity security trustee is required to transfer or (as
     the case may be) procure transfer of all (but not some only) of the class
     B notes and/or the class M notes and/or the class C notes and/or the class
     D notes, for a nominal amount, to the post enforcement call option holder,
     pursuant to the option granted to it by the issuing entity security
     trustee. The option is granted to acquire all of the class B notes, the
     class M notes, the class C notes and the class D notes, plus accrued
     interest on them. This is called the post enforcement call option.
     Immediately upon such transfer, no such former noteholder shall have any
     further interest in the issuing entity notes. Each class B noteholder,
     class M noteholder, class C noteholder and class D noteholder acknowledges
     that the issuing entity security trustee has the authority and the power
     to bind it in accordance with the terms and conditions set out in the
     "post enforcement call option" and, by subscribing for or acquiring the
     issuing entity notes, it agrees to be bound in this way.


11.  MEETINGS OF NOTEHOLDERS, MODIFICATIONS AND WAIVER

11.1 MEETINGS OF NOTEHOLDERS
     The trust deed contains provisions for convening meetings of noteholders
     of any series and class (or sub-class) to consider any matter affecting
     their interests, including the sanctioning by extraordinary resolution of
     a modification of any provision of the terms and conditions of the US
     notes or the provisions of any of the transaction documents.

     In respect of the class A notes, the trust deed provides that (subject to
     NUMBER 11.2):

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class A notes of one sub-class or
         series (as the case may be) only shall be deemed to have been duly
         passed if passed at a meeting of the holders of the class A notes of
         that sub-class or series (as the case may be);

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class A notes of any two or more sub-
         classes or series (as the case may be) but does not give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class A notes shall be
         deemed to have been duly passed if passed at a single meeting of the
         holders of such two or more sub-classes or series (as the case may be)
         of class A notes; and

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class A notes of any two or more sub-
         classes or series (as the case may be)and gives or may give rise to a
         conflict of interest between the holders of such two or more sub-
         classes or series (as the case may be) of class A notes shall be
         deemed to have been duly passed only if, in lieu of being passed at a
         single meeting of the holders of such two or more sub-classes or
         series (as the case may be) of class A notes, it shall be duly passed
         at separate meetings of the holders of two or more sub-classes or
         series (as the case may be) of class A notes.

     In the case of a single meeting of the holders of two or more sub-classes
     or series of the class A notes which are not all denominated in the same
     currency, the principal amount outstanding of any class A note denominated
     in a currency other than sterling shall be converted into sterling at the
     relevant swap rate.


                                      205




     In respect of the class B notes, the trust deed provides that (subject to
     NUMBER 11.2):

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class B notes of one sub-class or
         series (as the case may be) only shall be deemed to have been duly
         passed if passed at a meeting of the holders of the class B notes of
         that sub-class or series (as the case may be);

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class B notes of any two or more sub-
         classes or series (as the case may be) but does not give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of the class B notes shall be
         deemed to have been duly passed if passed at a single meeting of the
         holders of such two or more sub-classes or series (as the case may be)
         of class B notes; and

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class B notes of any two or more sub-
         classes or series (as the case may be) and gives or may give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class B notes shall be
         deemed to have been duly passed only if, in lieu of being passed at a
         single meeting of the holders of such two or more sub-classes or
         series (as the case may be) of class B notes, it shall be duly passed
         at separate meetings of the holders of such two or more sub-classes or
         series (as the case may be) of class B notes.

     In the case of a single meeting of the holders of two or more sub-classes
     or series of the class B notes which are not all denominated in the same
     currency, the principal amount outstanding of any class B note denominated
     in a currency other than sterling shall be converted into sterling at the
     relevant swap rate.

     In respect of the class M notes, the trust deed provides that (subject to
     NUMBER 11.2):

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class M notes of one sub-class or
         series (as the case may be) only shall be deemed to have been duly
         passed if passed at a meeting of the holders of the class M notes of
         that sub-class or series (as the case may be);

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class M notes of any two or more sub-
         class or series (as the case may be) but does not give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class M notes shall be
         deemed to have been duly passed if passed at a single meeting of the
         holders of such two or more sub-classes or series (as the case may be)
         of class M notes; and

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class M notes of any two or more sub-
         classes or series (as the case may be) and gives or may give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class M notes shall be
         deemed to have been duly passed only if, in lieu of being passed at a
         single meeting of the holders of such two or more sub-classes or
         series (as the case may be) of class M notes, it shall be duly passed
         at separate meetings of the holders of such two or more sub-classes or
         series (as the case may be) of class M notes.

     In the case of a single meeting of the holders of two or more sub-classes
     or series of the class M notes which are not all denominated in the same
     currency, the principal amount outstanding of any class M note denominated
     in a currency other than sterling shall be converted into sterling at the
     relevant swap rate.


     In respect of the class C notes, the trust deed provides that (subject to
NUMBER 11.2):
     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class C notes of one sub-class or
         series (as the case may be) only shall be deemed to have been duly
         passed if passed at a meeting of the holders of the class C notes of
         that sub-class or series (as the case may be);

     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class C notes of any two or more sub-
         classes or series (as the case may be) but does not give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class C notes shall be
         deemed to have been duly passed if passed at a single meeting of the
         holders of such two or more sub-classes or series (as the case may be)
         of class C notes; and


                                      206




     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class C notes or any two or more sub-
         classes or series (as the case may be) and gives or may give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class C notes shall be
         deemed to have been duly passed only if, in lieu of being passed at a
         single meeting of the holders of such two or more sub-classes or
         series (as the case may be) of class C notes, it shall be duly passed
         at separate meetings of the holders of such two or more sub-classes or
         series (as the case may be) of class C notes.

     In the case of a single meeting of the holders of two or more sub-classes
     or series of the class C notes which are not all denominated in the same
     currency, the principal amount outstanding of any class C note denominated
     in a currency other than sterling shall be converted into sterling at the
     relevant swap rate.


     In respect of the class D notes, the trust deed provides that (subject to
NUMBER 11.2):
     *   a resolution which, in the opinion of the note trustee, affects the
         interests of the holders of the class D notes of one sub-class or
         series (as the case may be) only shall be deemed to have been duly
         passed if passed at a meeting of the holders of the class D notes of
         that sub-class or series (as the case may be);

     *   a resolution which, in the sole opinion of the note trustee, affects
         the interests of the holders of the class D notes of any two or more
         sub-classes or series (as the case may be) but does not give rise to a
         conflict of interest between the holders of any such two or more sub-
         classes or series (as the case may be) of class D notes, shall be
         deemed to have been duly passed if passed at a single meeting of the
         holders of such two or more sub-classes or series (as the case may be)
         of class D notes;

     *   a resolution which, in the sole opinion of the note trustee, affects
         the interests of the holders of the class D notes of any two or more
         sub-classes or series (as the case may be) and gives or may give rise
         to a conflict of interest between the holders of any such two or more
         sub-classes or series (as the case may be) of class D notes, shall be
         deemed to have been duly passed only if, in lieu of being passed at a
         single meeting of the holders of such two or more sub-classes or
         series (as the case may be) of class D notes, it shall be passed at a
         separate meeting of the holders of each such two or more sub-classes
         or series (as the case may be) of class D notes.

     In the case of a single meeting of the holders of two or more sub-classes
     or series of the class D notes which are not all denominated in the same
     currency, the principal amount outstanding of any class D note denominated
     in a currency other than sterling shall be converted into sterling at the
     relevant swap rate.

     The quorum for any meeting of the noteholders of any series and class (or
     sub-class) of issuing entity notes or of any class of issuing entity notes
     of more than one series convened to consider a resolution (except for the
     purpose of passing an extraordinary resolution or a programme resolution
     (as defined in NUMBER 11.2) will be one or more persons holding or
     representing not less than 50 per cent. of the aggregate principal amount
     outstanding then outstanding of such series and class (or sub-class) of
     issuing entity notes or such class of issuing entity notes of more than
     one series or, at any adjourned meeting, one or more persons being or
     representing noteholders of such series and class (or sub-class) of
     issuing entity notes or such class of issuing entity notes of more than
     one series, whatever the aggregate principal amount outstanding then
     outstanding of the aggregate issuing entity notes so represented. A
     RESOLUTION means a resolution (excluding an extraordinary resolution or a
     programme resolution) passed at a meeting of noteholders duly convened and
     held in accordance with the provisions of the trust deed by a simple
     majority of the persons voting thereat upon a show of hands or if a poll
     is duly demanded by a simple majority of the votes cast on such poll.

     Subject to the following paragraph, the quorum at any meeting of the
     holders of any series or class (or sub- class) of issuing entity notes or
     of any class of issuing entity notes of more than one series of issuing
     entity notes convened to consider the passing of an extraordinary
     resolution (including, for the avoidance of doubt, a programme resolution
     (as defined in NUMBER 11.2)) shall (subject as provided below) be one or
     more persons holding or representing not less than 50 per cent. of the
     aggregate principal amount outstanding of the issuing entity notes of the
     relevant series and class (or sub-class) or of the class of issuing entity
     notes of more than one series of issuing entity notes or, at any adjourned
     and reconvened meeting, not less than one or more persons being or
     representing noteholders whatever the principal amount outstanding of the
     issuing entity notes of the relevant series and class (or sub-class) or of
     the class of issuing entity notes of more than one series of issuing entity
     notes.

     The quorum at any meeting of the holders of any series and class (or sub-
     class) of issuing entity notes or of any class of issuing entity notes of
     more than one series of issuing entity notes convened to


                                      207




     consider an extraordinary resolution which includes the sanctioning of a
     modification which would have the effect of altering the amount or timing
     of payments of principal on the issuing entity notes of such series and
     class (or sub- class) or of such class or the rate, the day or the timing
     of payments of interest thereon or of the currency of payment of the
     issuing entity notes of such series and class (or sub-class) or of such
     class or altering the priority of payments or altering the quorum or
     majority required in relation to any resolution (each, a BASIC TERMS
     MODIFICATION, as more fully defined in the trust deed), shall be one or
     more persons holding or representing not less than 75 per cent. of the
     aggregate principal amount outstanding then outstanding of the issuing
     entity notes of the relevant series and class (or sub-class) or of the
     class of issuing entity notes of more than one series of issuing entity
     notes or, at any adjourned and reconvened meeting, 25 per cent. of the
     aggregate principal amount outstanding then outstanding of the issuing
     entity notes of the relevant series and class (or sub-class) .

     An extraordinary resolution passed at any meeting of noteholders shall be
     binding on all of the noteholders of the relevant series and class (or
     sub-class) or of the class of issuing entity notes of more than one series
     of issuing entity notes whether or not they are present or represented at
     the meeting.

     A resolution signed by or on behalf of all the noteholders of the relevant
     series and class (or sub-class) or of the relevant class of more than one
     series of issuing entity notes who for the time being are entitled to
     receive notice of a meeting under the trust deed shall for all purposes be
     as valid and effective as an extraordinary resolution passed at a meeting
     of holders of such series and class (or sub-class) or of the relevant
     class of more than one series of issuing entity notes.

     Subject as provided in NUMBER 11.3:
     *   an extraordinary resolution of the class A noteholders of any series
         shall be binding on all class B noteholders, all class M noteholders,
         all class C noteholders and all class D noteholders, in each case, of
         that series or of any other series;

     *   no extraordinary resolution of the class B noteholders of any series
         shall take effect while the class A notes of that series or of any
         other series remain outstanding unless sanctioned by an extraordinary
         resolution of the class A noteholders of each series, or the note
         trustee, is of the opinion that it would not be materially prejudicial
         to the interests of the class A noteholders of any series (as
         applicable) and subject to this provision and to NUMBER 11.3, an
         extraordinary resolution of the class B noteholders of any series will
         be binding on the class M noteholders, the class C noteholders and the
         class D noteholders, in each case, of that or any other series
         irrespective of the effect upon them;

     *   no extraordinary resolution of the class M noteholders of any series
         shall take effect while the class A notes or class B notes in each
         case, of that series or of any other series remain outstanding unless
         sanctioned by an extraordinary resolution of the class A noteholders
         and an extraordinary resolution of the class B noteholders, in each
         case of each series, or the note trustee, is of the opinion that it
         would not be materially prejudicial to the respective interests of the
         class A noteholders and/or the class B noteholders of any series (as
         applicable) and subject to this provision and to NUMBER 11.3, an
         extraordinary resolution of the class M noteholders of any series will
         be binding on the class C noteholders and the class D noteholders, in
         each case, of that or of any other series irrespective of the effect
         upon them;

     *   no extraordinary resolution of the class C noteholders of any series
         shall take effect while the class A notes, class B notes or class M
         notes in each case, of that series or of any other series remain
         outstanding unless sanctioned by an extraordinary resolution of the
         class A noteholders, an extraordinary resolution of the class B
         noteholders and an extraordinary resolution of the class M
         noteholders, in each case of each series, or the note trustee, is of
         the opinion that it would not be materially prejudicial to the
         respective interests of the class A noteholders, the class B
         noteholders and/or the class M noteholders of any series (as
         applicable) and subject to this provision and to NUMBER 11.3, an
         extraordinary resolution of the class C noteholders of any series will
         be binding on the class D noteholders, in each case, of that or any
         other series irrespective of the effect upon them; and

     *   no extraordinary resolution of the class D noteholders of any series
         shall take effect while the class A notes, class B notes, class M
         notes or class C notes in each case, of that series or of any other
         series remain outstanding unless sanctioned by an extraordinary
         resolution of the class A noteholders, an extraordinary resolution of
         the class B noteholders, an extraordinary resolution of the class M
         noteholders and an extraordinary resolution of the class C
         noteholders, in each case, of each series, or the note trustee, is of
         the opinion that it would not be materially


                                      208




         prejudicial to the respective interests of the class A noteholders, the
         class B noteholders, the class M noteholders and/or the class C
         noteholders of any series (as applicable).


11.2 PROGRAMME RESOLUTION
     Notwithstanding the provisions set out in NUMBER 11.1, any extraordinary
     resolution of the noteholders of any class of issuing entity notes of any
     series to direct the note trustee to take any enforcement action pursuant
     to NUMBERS 9 and 10 (a PROGRAMME RESOLUTION) shall only be capable of
     being passed at a single meeting of the noteholders of all series of such
     class of issuing entity notes. The quorum at any such meeting for passing
     a programme resolution shall be one or more persons holding or
     representing not less than half of the aggregate principal amount
     outstanding then outstanding of the issuing entity notes of such class or,
     at any adjourned and reconvened meeting, one or more persons being or
     representing noteholders of such class of issuing entity notes, whatever
     the aggregate principal amount outstanding of such class of issuing entity
     notes so held or represented by them.


11.3 APPROVAL OF MODIFICATIONS AND WAIVERS BY NOTEHOLDERS
     No extraordinary resolution of the noteholders of any one or more series of
     class A notes to sanction a modification of, or any waiver or authorisation
     of any breach or proposed breach of, any of the provisions of the
     transaction documents or the terms and conditions of the issuing entity
     notes shall take effect unless it has been sanctioned by an extraordinary
     resolution of the class B noteholders, an extraordinary resolution of the
     class M noteholders, an extraordinary resolution of the class C noteholders
     and an extraordinary resolution of the class D noteholders, in each case of
     each series, or the note trustee is of the opinion that it would not be
     materially prejudicial to the respective interests of the class B
     noteholders, the class M noteholders, the class C noteholders and the class
     D noteholders of any series.

     No extraordinary resolution of the noteholders of any one or more series of
     class B notes to sanction a modification of, or any waiver or authorisation
     of any breach or proposed breach of, any of the provisions of the
     transaction documents or the terms and conditions of the issuing entity
     notes shall take effect unless it has been sanctioned by an extraordinary
     resolution of the class M noteholders, an extraordinary resolution of the
     class C noteholders and an extraordinary resolution of the class D
     noteholders, in each case of each series, or the note trustee is of the
     opinion that it would not be materially prejudicial to the respective
     interests of the class M noteholders, the class C noteholders and the class
     D noteholders of any series.

     No extraordinary resolution of the noteholders of any one or more series of
     class M notes to sanction a modification of, or any waiver or authorisation
     of any breach or proposed breach of, any of the provisions of the
     transaction documents or the terms and conditions of the issuing entity
     notes shall take effect unless it has been sanctioned by an extraordinary
     resolution of the class C noteholders and an extraordinary resolution of
     the class D noteholders, in each case of each series, or the note trustee
     is of the opinion that it would not be materially prejudicial to the
     respective interests of the class C noteholders and the class D noteholders
     of any series.

     No extraordinary resolution of the noteholders of any one or more series of
     class C notes to sanction a modification of, or any waiver or authorisation
     of any breach or proposed breach of, any of the provisions of the
     transaction documents or the terms and conditions of such issuing entity
     notes shall take effect unless it has been sanctioned by an extraordinary
     resolution of the class D noteholders of each series, or the note trustee
     is of the opinion that it would not be materially prejudicial to the
     interests of the class D noteholders of any series.


11.4 MODIFICATIONS AND WAIVER

     The note trustee may, without the consent of the noteholders, (a)
     other than in relation to a matter which is the subject of a basic terms
     modification, agree to any modification of, or to the waiver or
     authorisation of any breach or proposed breach of, the terms and
     conditions of the issuing entity notes or any of any series and class (or
     sub-class) of transaction documents which is not, in the opinion of the
     note trustee, materially prejudicial to the interests of the noteholders
     of any class of any series of issuing entity notes or materially
     prejudicial to the interests of any of the issuing entity swap providers
     or (b) determine that any note event of default shall not be treated as
     such, provided that it is not in the opinion of the note trustee
     materially prejudicial to the interest of the noteholders of the most
     senior class of any series of issuing entity notes then outstanding or (c)
     agree to any modification of any of the terms and conditions of any series
     and class (or sub-class) of issuing entity notes or any of the transaction
     documents which, in the opinion of the note trustee, is of a formal, minor
     or technical nature or is to correct a manifest or proven error
     established as such to the satisfaction of the note


                                      209




     trustee or is to comply with the mandatory provisions of law or (d) agree
     to any modification of any of the terms and conditions of any series and
     class (or sub-class) of issuing entity notes or any transaction documents
     as expressly provided for in such transaction documents.

     Any of these modifications, authorisations, determinations or waivers will
     be binding on the noteholders and, unless the note trustee agrees
     otherwise, shall be promptly notified to the noteholders and the rating
     agencies in accordance with NUMBER 14 as soon as practicable thereafter.

     Where the note trustee or the issuing entity security trustee is required
     in connection with the exercise of its powers to have regard to the
     interests of the noteholders of a class, a series or series and class (or
     sub-class) thereof, it shall have regard to the interests of such
     noteholders as a class. In particular, the note trustee shall not have
     regard to, or be liable for, the consequences of such exercise for
     individual noteholders resulting from their being domiciled or resident in
     or connected with any particular territory. In connection with any such
     exercise, neither the note trustee nor the issuing entity security trustee
     shall be entitled to require, and no noteholder shall be entitled to
     claim, from the issuing entity or any other person, any indemnification or
     payment in respect of any tax consequence of any such exercise upon
     individual noteholders.


12.  INDEMNIFICATION OF THE NOTE TRUSTEE AND THE ISSUING ENTITY SECURITY
     TRUSTEE
     The trust deed and the issuing entity deed of charge set out certain
provisions for the benefit of the note trustee and the issuing entity security
trustee. The following is a summary of such provisions and is subject to the
more detailed provisions of the trust deed and the issuing entity deed of
charge.

     The issuing entity transaction documents contain provisions governing the
responsibility (and relief from responsibility) of the note trustee and the
issuing entity security trustee and providing for their indemnification in
certain circumstances, including, among others, provisions relieving the
issuing entity security trustee from taking enforcement proceedings or
enforcing the issuing entity security unless indemnified and/or secured to its
satisfaction.

     The note trustee, the issuing entity security trustee and their related
companies are entitled to enter into business transactions with the issuing
entity, Abbey or related companies of either of them and to act as note trustee
and issuing entity security trustee, respectively, for the holders of any new
notes and for any person who is a party to any transaction document or whose
obligations are comprised in the security or any of their subsidiary or
associated companies, without accounting for any profit resulting from those
transactions.

     Neither the note trustee nor the issuing entity security trustee will be
responsible for any loss or liability suffered as a result of any assets in the
issuing entity security, or any deeds or documents of title relating thereto,
being uninsured or inadequately insured or being held by clearing organisations
or their operators or by intermediaries such as banks, brokers or other similar
persons on behalf of the note trustee and/or the issuing entity security
trustee, as applicable.

     Furthermore, the note trustee and the issuing entity security trustee will
be relieved of liability for making searches or other inquiries in relation to
the assets comprising the issuing entity security. The note trustee and the
issuing entity security trustee do not have any responsibility in relation to
the legality and the enforceability of the trust arrangements and the related
issuing entity security. Neither the note trustee nor the issuing entity
security trustee will be obliged to take any action that might result in its
incurring personal liabilities. Neither the note trustee nor the issuing entity
security trustee is obliged to monitor or investigate the performance of any
other person under the issuing entity transaction documents and is entitled to
assume, until it has actual knowledge to the contrary, that all such persons
are properly performing their duties, unless it receives express notice to the
contrary.

     Neither the note trustee nor the issuing entity security trustee will be
responsible for any deficiency that may arise because it is liable to tax in
respect of the proceeds of any issuing entity security.


13.  REPLACEMENT OF ISSUING ENTITY NOTES
     If individual note certificates are lost, stolen, mutilated, defaced or
destroyed, the noteholder can replace them at the specified office of any
paying agent. The noteholder will be required both to pay the expenses of
producing a replacement and to comply with the issuing entity's reasonable
requests for evidence and indemnity. The noteholder must surrender any defaced
or mutilated issuing entity notes before replacements will be issued.

     If a global note certificate is lost, stolen, mutilated, defaced or
destroyed, the issuing entity will deliver a replacement global note
certificate to the registered holder upon satisfactory evidence and surrender
of


                                      210





any defaced or mutilated global note certificate. Replacement will only be
made upon payment of the expenses for a replacement and compliance with the
issuing entity's, registrar's and paying agents' reasonable requests as to
evidence and indemnity.


14.  NOTICE TO NOTEHOLDERS
     Notices to noteholders will be deemed to have been validly given if
published in the Financial Times and, so long as amounts are outstanding on the
US notes, The New York Times. However, a notice will also be treated as having
been duly given if the information contained in that notice appears on the
relevant page of the Reuters screen or other similar service approved by the
note trustee and notified to noteholders. The notice will be deemed given on
the date of first publication or when it first appears on the screen.

     While the issuing entity notes are represented by global note
certificates, any notice to noteholders will be valid if published as described
in the previous paragraph or if delivered to DTC, Euroclear and/or Clearstream,
Luxembourg, as applicable.

     The note trustee may approve some other method of giving notice to
noteholders or any series or class (or sub-class) or category of them having
regard to market practice then prevailing and to the requirements of the stock
exchanges on which the issuing entity notes are then listed and provided that
notice of such other method is given to noteholders in such manner as the note
trustee shall require.


15.  GOVERNING LAW
     The transaction documents and the issuing entity notes are and will be
governed by English law, unless specifically stated to the contrary. Certain
provisions of the transaction documents relating to the property situated in
Scotland are governed by Scots law. Unless specifically stated to the contrary
(i) the courts of England are to have non-exclusive jurisdiction to settle any
disputes which may arise out of or in connection with the transaction documents
and the issuing entity notes and (ii) the issuing entity and the other parties
to the transaction documents irrevocably submit to the non-exclusive
jurisdiction of the courts of England.


                                      211




                      MATERIAL LEGAL ASPECTS OF THE LOANS

     The following discussion is a summary of the material legal aspects of
English and Scottish residential property loans and mortgages. It is not an
exhaustive analysis of the relevant law.


ENGLISH LOANS

GENERAL
     There are two parties to a mortgage. The first party is the mortgagor, who
is the borrower and homeowner. The mortgagor grants the mortgage over his or
her property. The second party is the mortgagee, who is the lender. Each loan
will be secured by a mortgage which has a first ranking priority over all other
mortgages secured on the property and over all unsecured creditors of the
borrower, except in respect of certain statutory rights, which are granted
statutory priority. Some flexible loans are secured by both a first and a
second legal charge in favour of the seller. Each borrower is prohibited under
the English mortgage conditions from creating another mortgage or other secured
interest over the relevant property without the consent of the seller.


NATURE OF PROPERTY AS SECURITY
     There are two forms of title to land in England and Wales: registered and
unregistered. Both systems of title can include both freehold and leasehold
land.


REGISTERED TITLE
     Title to registered land is registered at the Land Registry. Each parcel
of land is given a unique title number. Title to the land is evidenced by a
title information document containing official copies of the entries on the
register relating to that land.

     There are four classes of registered title. The most common is title
absolute. A person registered with title absolute owns the land free from all
interests other than those entered on the register, those classified as
overriding interests, certain equitable interests (as between the landowner and
the beneficiary of those interests only and of which the landowner has notice)
and (in the case of leasehold land) all implied and express covenants,
obligations and liabilities incident to the land.

     The official copy of the registered title will reveal the present owner of
the land, together with any legal charges and other interests affecting the
land. However, the Land Registration Act 2002 provides that some interests in
the land will bind the land even though they are not capable of registration at
the Land Registry. The official copy of the registered title will also contain
a plan indicating the location of the land. However, this plan is not
conclusive as to matters such as the location of boundaries.


UNREGISTERED TITLE
     All land in England and Wales is now subject to compulsory registration on
the happening of any of a number of trigger events, which includes the granting
of a first legal mortgage. However, a small proportion of land in England and
Wales (typically where the land has been in the same ownership for a number of
years) is still unregistered. Title to unregistered land is proved by
establishing a chain of documentary evidence to title going back at least 15
years. Where the land is affected by third party rights, some of those rights
can be proved by documentary evidence or by proof of continuous exercise of the
rights for a prescribed period and do not require registration. However, other
rights would have to be registered at the Central Land Charges Registry in
order to be effective against a subsequent purchaser of the land.


TAKING SECURITY OVER LAND
     Where land is registered, a mortgagee must register its mortgage at the
Land Registry in order to secure priority over any subsequent mortgagee.
Priority of mortgages over registered land is governed by the date of
registration of the mortgage rather than date of creation. However, a
prospective mortgagee is able to obtain a priority period within which to
register his mortgage. If the mortgagee submits a proper application for
registration during this period, its interest will take priority over any
application for registration of any interest which is received by the Land
Registry during this priority period.


                                      212




     In the system of unregistered land, the mortgagee protects its interest by
retaining possession of the title deeds to the property. Without the title
deeds to the property, the borrower is unable to establish the necessary chain
of ownership, and is therefore effectively prevented from dealing with its land
without the consent of the mortgagee. Priority of mortgages over unregistered
land is governed first by the possession of title deeds, and in relation to
subsequent mortgages by the registration of a land charge.


THE SELLER AS MORTGAGEE
     The sale of the English mortgages by the seller to the mortgages trustee
will take effect in equity only. The mortgages trustee will not apply to the
Land Registry or the Central Land Charges Registry to register or record its
equitable interest in the mortgages. The consequences of this are explained in
the section "Risk factors - There may be risks associated with the fact that
the mortgages trustee has no legal title to the mortgages, which may adversely
affect the payments on the issuing entity notes".


ENFORCEMENT OF MORTGAGES
     If a borrower defaults under a loan, the English mortgage conditions
provide that all monies under the loan will become immediately due and payable.
The seller or its successors or assigns would then be entitled to recover all
outstanding principal, interest and fees under the covenant of the borrower
contained in the English mortgage conditions to pay or repay those amounts. In
addition, the seller or its successors or assigns may enforce its mortgage in
relation to the defaulted loan. Enforcement may occur in a number of ways,
including the following:

     *   The mortgagee may enter into possession of the property. If it does
         so, it does so in its own right and not as agent of the mortgagor, and
         so may be personally liable for mismanagement of the property and to
         third parties as occupier of the property.

     *   The mortgagee may lease the property to third parties.

     *   The mortgagee may foreclose on the property. Under foreclosure
         procedures, the mortgagor's title to the property is extinguished so
         that the mortgagee becomes the owner of the property. The remedy is,
         because of procedural constraints, rarely used.

     *   The mortgagee may appoint a receiver to deal with income from the
         property or exercise other rights delegated to the receiver by the
         mortgagee. A receiver is the agent of the mortgagor and so, unlike
         when the mortgagee enters possession of the property, in theory the
         mortgagee is not liable for the receiver's acts or as occupier of the
         property. In practice, the receiver will require indemnities from the
         mortgagee that appoints it.

     *   The mortgagee may sell the property, subject to various duties to
         ensure that the mortgagee exercises proper care in relation to the
         sale. This power of sale arises under the Law of Property Act 1925.
         The purchaser of a property sold pursuant to a mortgagee's power of
         sale becomes the owner of the property.

     There is a requirement for a court order to enforce a land mortgage
securing a loan to the extent that the credit agreement is regulated by the CCA
or treated as such or, on and from N(M), is a regulated mortgage contract that
would otherwise be regulated by the CCA or treated as such. See further "Risk
factors - If the issuing entity's interpretation of certain technical rules
under the CCA were held to be incorrect by a court or the Ombudsman or was
challenged by a significant number of borrowers, or borrowers were to exercise
rights of set-off to the extent available under the CCA, there could be
material disruption to the income flow from the mortgages trust".


SCOTTISH LOANS

GENERAL
     A standard security is the only means of creating a fixed charge over
heritable or long leasehold property in Scotland. Its form must comply with the
requirements of the Conveyancing and Feudal Reform (Scotland) Act 1970 (the
1970 Act). There are two parties to a standard security. The first party is the
grantor, who is the borrower and homeowner. The grantor grants the standard
security over its property (and is generally the only party to execute the
standard security). The second party is the grantee of the standard security,
who is the lender, and is termed the heritable creditor. Each Scottish loan
will be secured by a standard security which has a first ranking priority over
all other standard securities secured on the property and over all unsecured
creditors of the borrower. Some flexible loans are secured by both a first and
a second ranking standard security in favour of the seller. If a borrower
creates a subsequent standard security over the relevant property in favour of
a third party, upon intimation of that subsequent standard security to


                                      213




the seller (in its capacity as trustee for the mortgages trustee pursuant to the
relevant Scottish declaration of trust granted by the seller in favour of the
mortgages trustee), the prior ranking of the seller's standard security shall be
restricted to security for advances made prior to such intimation, plus advances
made subsequent to such intimation which the seller is obliged to advance, plus
interest and expenses in respect thereof.

     The 1970 Act automatically imports a statutory set of "Standard
Conditions" into all standard securities, although the majority of these may be
varied by agreement between the parties. The seller, along with most major
lenders in the residential mortgage market in Scotland, has elected to vary the
Standard Conditions by means of its own set of Scottish mortgage conditions,
the terms of which are in turn imported into each standard security. The main
provisions of the Standard Conditions which cannot be varied by agreement
relate to enforcement, and in particular the notice and other procedures that
require to be carried out as a preliminary to the exercise of the heritable
creditor's rights on a default by the borrower.


NATURE OF PROPERTY AS SECURITY
     While title to all land in Scotland is registered there are currently two
possible forms of registration, namely the Land Register and Sasine Register.
Both systems of registration can include both heritable (the Scottish
equivalent to freehold) and long leasehold land.


LAND REGISTER
     This system of registration was established by the Land Registration
(Scotland) Act 1979 and now applies to the whole of Scotland. Any sale of land
(including a long leasehold interest in land) the title to which has not been
registered in the Land Register or the occurrence of certain other events in
relation thereto (but not the granting of a standard security alone) triggers
its registration in the Land Register, when it is given a unique title number.
Title to the land is established by a land certificate containing official
copies of the entries on the Land Register relating to that land. Similarly,
the holder of any standard security over the land in question receives a charge
certificate containing official copies of the entries relating to that
security. A person registered in the Land Register owns the land free from all
interests other than those entered on the Register, those classified as
overriding interests and any other interests implied by law.

     The land certificate will reveal the present owners of the land, together
with any standard securities and other interests (other than certain overriding
interests) affecting the land. The land certificate will also contain a plan
indicating the location of the land. While this plan is not in all
circumstances conclusive as to the location of the boundaries of the land, it
cannot be amended if this would be to the prejudice of a proprietor in
possession of the land, unless this indemnity has been expressly excluded in
the land certificate itself.


SASINE REGISTER
     Title to all land in Scotland where no event has yet occurred to trigger
registration in the Land Register is recorded in the General Register of
Sasines. Title to such land is proved by establishing a chain of documentary
evidence of title going back at least ten years. Where the land is affected by
third party rights, some of those rights can be proved by documentary evidence
or by proof of continuous exercise of the rights for a prescribed period and do
not require registration. However, other rights (including standard securities)
would have to be recorded in the Sasine Register in order to be effective
against a subsequent purchaser of the land.


TAKING SECURITY OVER LAND
     A heritable creditor must register its standard security in the Land
Register or the Sasine Register (as applicable) in order to perfect its
security and secure priority over any subsequent standard security. Until such
registration occurs, a standard security will not be effective against a
subsequent purchaser or the heritable creditor under another standard security
over the property. Priority of standard securities is (subject to express
agreement to the contrary between the security holders) governed by the date of
registration rather than the date of execution. There is no equivalent in
Scotland to the priority period system which operates in relation to registered
land in England and Wales.


THE SELLER AS HERITABLE CREDITOR
     The sale of the Scottish mortgages by the seller to the mortgages trustee
has been given effect by a number of declarations of trust by the seller (and
any sale of Scottish mortgages in the future will be given effect by further
declarations of trust), by which the beneficial interest in the Scottish
mortgages is transferred


                                      214




to the mortgages trustee. Such beneficial interest (as opposed to the legal
title) cannot be registered in the Land or Sasine Registers. The consequences of
this are explained in the section "Risk factors - There may be risks associated
with the fact that the mortgages trustee has no legal title to the mortgages,
which may adversely affect the payments on the issuing entity notes".


ENFORCEMENT OF MORTGAGES
     If a borrower defaults under a loan, the Scottish mortgage conditions
provide that all monies under the loan will become immediately due and payable.
The seller or its successors or assignees would then be entitled to recover all
outstanding principal, interest and fees under the obligation of the borrower
contained in the Scottish mortgage conditions to pay or repay those amounts. In
addition, the seller or its successors or assignees may enforce its standard
security in relation to the defaulted loan. Enforcement may occur in a number
of ways, including the following (all of which arise under the 1970 Act):

     *   The heritable creditor may enter into possession of the property. If
         it does so, it does so in its own right and not as agent of the
         borrower, and so may be personally liable for mismanagement of the
         property and to third parties as occupier of the property.

     *   The heritable creditor may grant a lease over the property of up to
         seven years (or longer with the courts' permission) to third parties.

     *   The heritable creditor may sell the property, subject to various
         duties to ensure that the sale price is the best that can reasonably
         be obtained. The purchaser of a property sold pursuant to a heritable
         creditor's power of sale becomes the owner of the property.

     *   The heritable creditor may, in the event that a sale cannot be
         achieved, foreclose on the property. Under foreclosure procedures the
         borrower's title to the property is extinguished so that the heritable
         creditor becomes the owner of the property. The remedy is however
         rarely used.

     In contrast to the position in England and Wales, the heritable creditor
has no power to appoint a receiver under the standard security.

     There is a requirement for a court order to enforce a standard security
securing a loan to the extent that the credit agreement is regulated by the CCA
or treated as such or, on and from N(M), is a regulated mortgage contract that
would otherwise be regulated by the CCA or treated as such. See further "Risk
factors - If the issuing entity's interpretation of certain technical rules
under the CCA were held to be incorrect by a court or the Ombudsman or was
challenged by a significant number of borrowers, or borrowers were to exercise
rights of set-off to the extent available under the CCA, there could be
material disruption to the income flow from the mortgages trust".


BORROWER'S RIGHT OF REDEMPTION
     Under Section 11 of the Land Tenure Reform (Scotland) Act 1974 the grantor
of any standard security has an absolute right, on giving appropriate notice,
to redeem that standard security once it has subsisted for a period of 20
years, subject only to the payment of certain sums specified in Section 11 of
that Act. These specified sums consist essentially of the principal monies
advanced by the lender, interest thereon and expenses incurred by the lender in
relation to that standard security.


                                      215




                            UNITED KINGDOM TAXATION

     The comments below, which are of a general nature and based on current
United Kingdom tax law and H.M. Revenue & Customs published practice, describe
only the United Kingdom withholding tax treatment of payments of principal and
interest in respect of the issuing entity notes. They do not deal with any
other United Kingdom tax implications of acquiring, holding or disposing of
issuing entity notes. Slaughter and May, United Kingdom tax advisers to the
issuing entity (UK TAX COUNSEL), has prepared and reviewed this summary and the
opinions of UK tax counsel are contained in this summary. Prospective
noteholders who are unsure as to their tax position should seek their own
professional advice.


PAYMENT OF INTEREST ON THE ISSUING ENTITY NOTES
     Payments of interest on the issuing entity notes may be made without
deduction or withholding on account of United Kingdom income tax provided that
the issuing entity notes are and continue to be listed on a "recognised stock
exchange" within the meaning of section 841 of the Income and Corporation Taxes
Act 1988 (the Act). The London Stock Exchange is a recognised stock exchange.
Under H.M. Revenue & Customs published practice, securities will be treated as
listed on the London Stock Exchange if they are admitted to the Official List
by the United Kingdom Listing Authority and admitted to trading by the London
Stock Exchange. Provided, therefore, that the issuing entity notes are and
remain so listed, interest on the issuing entity notes will be payable without
withholding or deduction on account of United Kingdom tax.

     Interest on the issuing entity notes may also be paid without withholding
or deduction on account of United Kingdom tax where interest on the issuing
entity notes is paid to a person who belongs in the United Kingdom for United
Kingdom tax purposes and, at the time the payment is made, the issuing entity
reasonably believes (and any person by or through whom interest on the issuing
entity notes is paid reasonably believes) that the beneficial owner is within
the charge to United Kingdom corporation tax as regards the payment of
interest; provided that H.M. Revenue & Customs has not given a direction (in
circumstances where it has reasonable grounds to believe that the above
exemption is not available in respect of such payment of interest at the time
the payment is made) that the interest should be paid under deduction of tax.

     Interest on the issuing entity notes may also be paid without withholding
or deduction on account of United Kingdom tax where the maturity of the issuing
entity notes is less than 365 days from the date of issue and where issuing
entity notes are not issued under arrangements the effect of which is to render
such issuing entity notes part of a borrowing with a total term of a year or
more.

     In other cases, an amount must generally be withheld from payments of
interest on the issuing entity notes on account of United Kingdom income tax at
the lower rate (currently 20 per cent.). However, where an applicable double
tax treaty provides for a lower rate of withholding tax (or for no tax to be
withheld) in relation to interest paid to a noteholder, H.M. Revenue & Customs
can issue a notice to the issuing entity to pay interest to the noteholder
without deduction of tax (or for interest to be paid with tax deducted at the
rate provided for in the relevant double tax treaty).

     Noteholders may wish to note that in certain circumstances, H.M. Revenue &
Customs has power to obtain information (including the name and address of the
beneficial owner of the interest) from any person in the United Kingdom who
either pays or credits interest to, or receives interest for the benefit of, a
noteholder. H.M. Revenue & Customs also has power, in certain circumstances, to
obtain information from any person in the United Kingdom who pays amounts
payable on the redemption of issuing entity notes which are deeply discounted
securities for the purposes of the Income Tax (Trading and Other Income) Act
2005 to, or receives such amounts for the benefit of, another person. H.M.
Revenue & Customs published practice indicates that it will not exercise its
power to require this information where such amounts are paid on or before 5
April 2007. H.M. Revenue & Customs has indicated informally that it may
continue to apply this concession in the future and, as of the date of this
prospectus, has not provided details as to when the concession will cease to
apply. Such information may include the name and address of the beneficial
owner of the amount payable on redemption. Any information obtained may, in
certain circumstances, be exchanged by H.M. Revenue & Customs with the tax
authorities of the jurisdiction in which the noteholder is resident for tax
purposes.


EU SAVINGS DIRECTIVE
     Under EC Council Directive 2003/48/EC on the taxation of savings income
(the EU Savings Directive), a Member State is required to provide to the tax
authorities of another Member State details of payments of interest (or similar
income) paid by a person within its jurisdiction to an individual resident in
that other Member State. However, for a transitional period, Belgium,
Luxembourg and Austria are instead required


                                      216




(unless during that period they elect otherwise) to operate a withholding system
in relation to such payments (the ending of such transitional period being
dependent upon the conclusion of certain other agreements relating to
information exchange with certain other countries). A number of non-EU countries
and territories including Switzerland have agreed to adopt similar measures (a
withholding system in the case of Switzerland).


                                      217




                            UNITED STATES TAXATION

     The following section discusses the material federal income tax
consequences of the purchase, ownership and disposition of the offered notes
(the OFFERED NOTES) that may be relevant to a noteholder that is a UNITED
STATES PERSON (as defined later in this section) or that otherwise is subject
to US federal income taxation on a net income basis in respect of an offered
note (any such United States person or holder, a US HOLDER). In general, this
discussion assumes that a holder acquires an offered note at par at original
issuance and holds such note as a capital asset. It does not purport to be a
comprehensive description of all the tax considerations that may be relevant to
a decision to purchase the offered notes. In particular, it does not discuss
special tax considerations that may apply to certain types of taxpayers,
including dealers in stocks, securities or notional principal contracts;
traders in securities electing to mark to market; banks, savings and loan
associations and similar financial institutions; taxpayers whose functional
currency is other than the US dollar; taxpayers that hold an offered note as
part of a hedge or straddle or a conversion transaction, within the meaning of
section 1258 of the US Internal Revenue Code of 1986, as amended (the CODE);
and subsequent purchasers of offered notes. In addition, this discussion does
not describe any tax consequences arising under the laws of any taxing
jurisdiction other than the US federal government.


GENERAL
     This discussion is based on the United States tax laws, regulations,
rulings and decisions in effect or available on the date of this prospectus,
subject to any qualifications set out in the relevant prospectus supplement.
All of the foregoing are subject to change, and any change may apply
retroactively and could affect the continued validity of this discussion.

     Cleary Gottlieb Steen & Hamilton LLP, US tax advisers to the issuing
entity (US TAX COUNSEL), has prepared and reviewed this discussion of material
US federal income tax consequences. As described under "- TAX STATUS OF THE
ISSUING ENTITY, FUNDING, MORTGAGES TRUSTEE AND THE MORTGAGES TRUST", US tax
counsel is of the opinion that the mortgages trustee acting as trustee of the
mortgages trust, Funding and the issuing entity will not be subject to US
federal income tax as a result of their contemplated activities. As described
further under "- CHARACTERISATION OF THE OFFERED NOTES AND - OFFERED NOTES AS
DEBT OF FUNDING", it is anticipated that US tax counsel will deliver their
opinion, which will be contained in the relevant prospectus supplement, that
although there is no authority on the treatment of instruments substantially
similar to the offered notes, the offered notes to which the relevant
prospectus supplement relate will be treated as debt for US federal income tax
purposes (either of the issuing entity or of Funding, as described below).
Except as described in the two preceding sentences (and set forth in the
corresponding opinions), US tax counsel will render no opinions relating to the
offered notes or the parties to the transaction.

     An opinion of US tax counsel is not binding on the US Internal Revenue
Service (the IRS) or the courts, and no rulings will be sought from the IRS on
any of the issues discussed in this section. Accordingly, persons considering
the purchase of offered notes are encouraged to consult their own tax advisors
as to the personal US federal income tax consequences of the purchase,
ownership and disposition of the offered notes, including the possible
application of state, local, non-US or other tax laws, and other US tax issues
affecting the transaction.

     As used in this section, the term UNITED STATES PERSON means a person who
is a citizen or resident of the United States, a US domestic corporation or
partnership, any estate the income of which is subject to US federal income tax
regardless of the source of its income, or any trust if a court within the
United States is able to exercise primary supervision over the administration
of the trust and one or more US persons have the authority to control all
substantial decisions of the trust.


TAX STATUS OF THE ISSUING ENTITY, FUNDING, MORTGAGES TRUSTEE AND THE MORTGAGES
TRUST
     Under the transaction documents, each of the issuing entity, Funding and
the mortgages trustee acting in its capacity as trustee of the mortgages trust
covenants not to engage in any activities in the United States (directly or
through agents), not to derive any income from sources within the United States
as determined under US federal income tax principles, and not to 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 US federal
income tax principles. US tax counsel is of the opinion that, assuming
compliance with the foregoing restrictions, none of the issuing entity, Funding
or the mortgages trustee acting in its capacity as trustee of the mortgages
trust will be subject to US federal income tax. No elections will be made to
treat the issuing entity, Funding or the mortgages trust or any of their assets
as a REMIC (a type of securitisation vehicle having a special tax status under
the Code).


                                      218




CHARACTERISATION OF THE OFFERED NOTES
     Subject to the discussion of US taxation in the relevant prospectus
supplement, it is anticipated that US tax counsel will deliver its opinion,
which will be contained in the relevant prospectus supplement, that although
there is no authority regarding the treatment of instruments that are
substantially similar to the offered notes to which the relevant prospectus
supplement relates, the offered notes will be treated as debt for US federal
income tax purposes (either of the issuing entity or of Funding, as described
under "- OFFERED NOTES AS DEBT OF FUNDING"). The issuing entity intends to
treat the offered notes as indebtedness of the issuing entity for all purposes,
including US tax purposes.

     The discussion below assumes that the offered notes will be treated as
debt for US tax purposes. The offered notes will not be qualifying assets in
the hands of domestic savings and loan associations, real estate investment
trusts, or REMICs under sections 7701(a)(19)(C), 856(c)(5)(B) or 860G(a)(3) of
the Code, respectively.


TAXATION OF US HOLDERS OF THE OFFERED NOTES

QUALIFIED STATED INTEREST AND ORIGINAL ISSUE DISCOUNT.  Subject to the
discussion of US taxation in the relevant prospectus supplement, it is
anticipated that a US holder of an offered note will treat stated interest on
the offered notes as ordinary interest income when paid or accrued, in
accordance with its tax method of accounting, and that the offered notes will
not be considered to have original issue discount.

SALES AND RETIREMENT.  In general, a US holder of an offered note will have a
basis in such note equal to the cost of the offered note to such holder, and
reduced by any payments thereon other than payments of stated interest. Upon a
sale, exchange or retirement of the offered note, a US holder generally will
recognise gain or loss equal to the difference between the amount realised on
the sale, exchange or retirement (less any accrued interest, which will be
taxable as such) and the holder's tax basis in the offered note. Such gain or
loss will be long-term capital gain or loss if the US holder has held the
offered note for more than one year at the time of disposition. Long-term
capital gains recognised by an individual holder generally are subject to tax
at a lower rate than short-term capital gains or ordinary income. The
deductibility of capital losses is subject to limitations.

OFFERED NOTES AS DEBT OF FUNDING
     The IRS could possibly seek to characterise the offered notes as ownership
interests in the related term advance between the issuing entity and Funding
(the RELATED ADVANCE), rather than as debt of the issuing entity. If the IRS
were successful in such a characterisation, a US holder of an offered note
would be treated as owning (a) a pro rata share of the related advance, which
will be treated as debt for US federal income tax purposes and (b) an interest
in the related issuing entity dollar currency swap. Treasury regulations permit
taxpayers meeting certain requirements to integrate a debt instrument and a
related currency hedge and to treat them for most tax purposes as if they were
a synthetic debt instrument having the terms of the debt instrument and hedge
combined. Integrating the related advance and issuing entity dollar currency
swap would create a synthetic debt instrument having the characteristics of the
offered notes and hence would produce largely the same result as if the offered
notes were not recharacterised as debt of Funding.

     The integration regulations apply only if a taxpayer creates a record
identifying the debt instrument and hedge on or before the close of the date
the hedge is entered into. The issuing entity will create a record that is
intended to provide such identification effective for each US holder as of the
date of acquisition of an offered note. By its acquisition of an offered note,
each US holder agrees to appoint the issuing entity as its agent for this
purpose. The IRS could challenge the effectiveness of such an identification
made on behalf of a group of taxpayers. The integration rules would not apply
to a US holder that is related to any issuing entity dollar currency swap
provider.

     If a issuing entity dollar currency swap terminated before the offered
notes were retired, and the integration regulations applied, then a US holder
may be considered to recognise gain or loss as if the holder had sold for fair
market value his interest in the related advance. Moreover, for periods
following such termination, the integration rules would no longer apply to the
related advance except in the discretion of the IRS.

     If any issuing entity dollar currency swap was not integrated with the
related advance, then a US holder would calculate separately income and
deductions from that issuing entity dollar currency swap and income from the
related advance. For most holders, the tax consequences of treating a issuing
entity dollar currency swap and the related advance separately would be similar
to the treatment if they were combined, but there could be differences. For
example, income from a issuing entity dollar currency swap may be


                                      219




sourced differently from income from the related advance and would always be
computed under an accrual method. Individual taxpayers may be allowed deductions
for payments made under issuing entity dollar currency swaps only as a
miscellaneous itemised deduction (which is allowed for regular tax purposes only
subject to limitations and is not allowed for alternative minimum tax purposes).
US holders may wish to consult their own tax advisors regarding the possible
treatment of offered notes as debt of Funding, application of the integration
rules, and the consequences of an inability to integrate a issuing entity dollar
currency swap and the related advance.


INFORMATION REPORTING AND BACKUP WITHHOLDING
     The paying agent will be required to file information returns with the IRS
with respect to payments on the offered notes made to certain US holders. In
addition, certain US holders may be subject to US backup withholding tax in
respect of such payments if they do not provide their taxpayer identification
numbers to the paying agent, and may also be subject to information reporting
and backup withholding requirements with respect to proceeds from a sale of the
offered notes.


                                      220




                             ERISA CONSIDERATIONS

     The offered notes should be eligible for purchase by employee benefit
plans and other plans subject to the US Employee Retirement Income Security Act
of 1974, as amended (ERISA), and/or the provisions of section 4975 of the Code
and by governmental plans that are subject to state, local or other federal law
of the United States that is substantially similar to ERISA or section 4975 of
the Code, subject to consideration of the issues described in this section.
ERISA imposes certain requirements on employee benefit plans (as defined in
section 3(3) of ERISA) subject to ERISA, including entities such as collective
investment funds and separate accounts whose underlying assets include the
assets of such plans (collectively, ERISA Plans) and on those persons who are
fiduciaries with respect to ERISA Plans. Investments by ERISA Plans are subject
to ERISA's general fiduciary requirements, including the requirements of
investment prudence and diversification and the requirement that an ERISA
Plan's investments be made in accordance with the documents governing the Plan.
The prudence of a particular investment must be determined by the responsible
fiduciary of an ERISA Plan by taking into account the ERISA Plan's particular
circumstances and all of the facts and circumstances of the investment
including, but not limited to, the matters discussed under "Risk factors" and
the fact that in the future there may be no market in which such fiduciary will
be able to sell or otherwise dispose of the offered notes.

     Section 406 of ERISA and section 4975 of the Code prohibit certain
transactions involving the assets of an ERISA Plan (as well as those plans that
are not subject to ERISA but which are subject to section 4975 of the Code,
such as individual retirement accounts (together with ERISA Plans, the Plans))
and certain persons (referred to as parties in interest or disqualified
persons) having certain relationships to such Plans, unless a statutory or
administrative exemption is applicable to the transaction. A party in interest
or disqualified person who engages in a prohibited transaction may be subject
to excise taxes and other penalties and liabilities under, including a plan
fiduciary, ERISA and the Code.


     The seller, the issuing entity, the servicer, the mortgages trustee,
Funding or any other party to the transactions contemplated by the transaction
documents may be parties in interest or disqualified persons with respect to
many Plans. Prohibited transactions within the meaning of section 406 of ERISA
or section 4975 of the Code may arise if any of the offered notes is acquired
or held by a Plan with respect to which the issuing entity, the servicer, the
mortgages trustee, Funding or any other party to such transactions is a party
in interest or a disqualified person. Certain exemptions from the prohibited
transaction provisions of section 406 of ERISA and section 4975 of the Code may
be applicable, however, depending in part on the type of Plan fiduciary making
the decision to acquire any such issuing entity notes and the circumstances
under which such decision is made. Included among these exemptions are section
408(b)(17) of ERISA and section 4975(d)(20) of the Code (relating to
transactions between a person that is a party in interest (other than a
fiduciary or an affiliate that has or exercises discretionary authority or
control or renders investment advice investment advice with respect to assets
involved in the transaction) solely by reason of providing services to the
plan, provided that there is adequate consideration for the transaction),
Prohibited Transaction Class Exemption (PTCE) 91-38 (relating to investments by
bank collective investment funds), PTCE 84-14 (relating to transactions
effected by a "qualified professional asset manager"), PTCE 95-60 (relating to
transactions involving insurance company general accounts), PTCE 90-1 (relating
to investments by insurance company pooled separate accounts) and PTCE 96-23
(relating to transactions determined by in-house asset managers). Prospective
investors should consult with their advisors regarding the prohibited
transaction rules and these exceptions. There can be no assurance that any of
these exemptions or any other exemption will be available with respect to any
particular transaction involving any such issuing entity notes.


     Each purchaser and subsequent transferee of any offered note will be
deemed by such purchase or acquisition of any such note to have represented and
warranted, on each day from the date on which the purchaser or transferee
acquires such note through and including the date on which the purchaser or
transferee disposes of such note, either that (a) it is not a Plan or an entity
whose underlying assets include the assets of any Plan or a governmental plan
which is subject to any federal, state or local law of the United States that
is substantially similar to the provisions of section 406 of ERISA or section
4975 of the Code or (b) its purchase, holding and disposition of such note will
not result in a prohibited transaction under section 406 of ERISA or section
4975 of the Code (or, in the case of a governmental plan, any substantially
similar federal, state or local law of the United States) for which an
exemption is not available.

     In addition, the US Department of Labor has promulgated a regulation, 29
C.F.R. section 2510.3-101 (the PLAN ASSET REGULATION), as modified by section
3(42) of ERISA, describing what constitutes the assets of a Plan with respect
to the Plan's investment in an entity for purposes of certain provisions of
ERISA, including the fiduciary responsibility provisions of Title I of ERISA,
and section 4975 of the Code. Under the Plan Asset Regulation, if a Plan
invests in an "equity interest" of an entity that is neither a "publicly-
offered security" nor a security issued by an investment company registered
under the Investment Company Act, the

                                      221




Plan's assets include both the equity interest and an undivided interest in each
of the entity's underlying assets, unless one of the exceptions to such
treatment described in the Plan Asset Regulation applies. Under the Plan Asset
Regulation, a security which is in form debt may be considered an "equity
interest" if it has "substantial equity features". If the issuing entity were
deemed under the Plan Asset Regulation to hold plan assets by reason of a Plan's
investment in any of the offered notes, such plan assets would include an
undivided interest in the assets held by the issuing entity and transactions by
the issuing entity would be subject to the fiduciary responsibility provisions
of Title I of ERISA and the prohibited transaction provisions of ERISA and
section 4975 of the Code. While there is little pertinent authority in this area
and no assurance can be given, the issuing entity believes that the offered
notes should not be treated as "equity interests" for the purposes of the Plan
Asset Regulation.

     Any insurance company proposing to purchase any of the offered notes using
the assets of its general account should consider the extent to which such
investment would be subject to the requirements of ERISA in light of the US
Supreme Court's decision in John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank and under any subsequent guidance that may become
available relating to that decision. In particular, such an insurance company
should consider the retroactive and prospective exemptive relief granted by the
US Department of Labor for transactions involving insurance company general
accounts in PTCE 95-60, 60 Fed. Reg. 35925 (12 July, 1995), the enactment of
section 401(c) of ERISA by the Small Business Job Protection Act of 1996
(including, without limitation, the expiration of any relief granted
thereunder) and the Insurance Company General Account Regulations, 65 Fed. Reg.
No. 3 (5 January 2000) (to be codified at 29 C.F.R. pt. 2550) that became
generally applicable on 5 July 2001.

     Each Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold any of the offered notes
should determine whether, under the documents and instruments governing the
Plan, an investment in such issuing entity notes is appropriate for the Plan,
taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio. Any Plan proposing to invest in
such issuing entity notes (including any governmental plan) should consult with
its counsel to confirm that such investment will not result in a non-exempt
prohibited transaction and will satisfy the other requirements of ERISA and the
Code (or, in the case of a governmental plan, any substantially similar state,
local or other federal law).

     The sale of any offered notes to a Plan is in no respect a representation
by the seller, the issuing entity, the servicer, the mortgages trustee, Funding
or any other party to the transactions that such an investment meets all
relevant legal requirements with respect to investments by Plans generally or
any particular Plan, or that such an investment is appropriate for Plans
generally or any particular Plan.

     The issuing entity notes (other than any offered notes) may not be
purchased or held by a Plan or an entity whose underlying assets include the
assets of any Plan. Each purchaser and subsequent transferee of any such note
will be deemed by such purchase or acquisition of any such note to have
represented and warranted, on each day from the date on which the purchaser or
transferee acquires such note through and including the date on which the
purchaser or transferee disposes of such note, that it is not a Plan or an
entity whose underlying assets include the assets of any Plan.

     Any further ERISA considerations with respect to specific issuing entity
notes may be found in the relevant prospectus supplement.

                                      222




            ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES

     The issuing entity is a United Kingdom public limited company incorporated
with limited liability in England and Wales. Any final and conclusive judgment
of any United States federal or state court having jurisdiction recognised by
England or Wales in respect of an obligation of the issuing entity in respect
of the issuing entity notes which is for a fixed sum of money and which has not
been stayed or satisfied in full, would be enforceable by action against the
issuing entity in the courts of England and Wales without a re-examination of
the merits of the issues determined by the proceedings in that United States
federal or state court, as applicable, unless:

     *   the proceedings in that United States federal or state court, as
         applicable, involved a denial of the principles of natural or
         substantial justice;

     *   the judgment is contrary to the public policy of England or Wales;

     *   the judgment was obtained by fraud or duress or was based on a clear
         mistake of fact;

     *   the judgment is of a public nature (for example, a penal or revenue
         judgment);

     *   there has been a prior judgment in another court between the same
         parties concerning the same issues as are dealt with in the judgment
         of the United States federal or state court, as applicable;

     *   enforcement would breach section 5 of the Protection of Trading
         Interests Act 1980; or

     *   enforcement proceedings are not instituted within six years after the
         date of the judgment.

     A judgment by a court may be given in some cases only in sterling. The
issuing entity expressly submits to the non-exclusive jurisdiction of the
courts of England for the purpose of any suit, action or proceedings arising
out of this offering.

     All of the directors and executive officers of the issuing entity reside
outside the United States. Substantially all or a substantial portion of the
assets of all or many of those persons are located outside the United States.
As a result, it may not be possible for holders of the issuing entity notes to
effect service of process within the United States upon those persons or to
enforce against them judgments obtained in United States courts predicated upon
the civil liability provisions of federal securities laws of the United States.
Based on the restrictions referred to in this section, there is doubt as to the
enforceability in England and Wales, in original actions or in actions for
enforcement of judgments of United States courts, of civil liabilities
predicated upon the federal securities laws of the United States.

                                      223




                 UNITED STATES LEGAL INVESTMENT CONSIDERATIONS

     None of the issuing entity notes will constitute mortgage related
securities under the United States Secondary Mortgage Market Enhancement Act of
1984, as amended.

     Except as stated above, no representation is made as to the proper
characterisation of the issuing entity notes for legal investment purposes,
financial institutional regulatory purposes, or other purposes, or as to the
ability of particular investors to purchase the issuing entity notes under
applicable legal investment restrictions. These uncertainties may adversely
affect the liquidity of the issuing entity notes. Accordingly, all institutions
whose investment activities are subject to legal investment laws and
regulations, regulatory capital requirements or review by regulatory
authorities should consult with their legal advisors in determining whether and
to what extent the issuing entity notes constitute legal investments or are
subject to investment, capital or other restrictions.

     Any money market notes of the issuing entity (as designated in the
relevant prospectus supplement) will be "Eligible Securities" within the
meaning of Rule 2a-7 under the Investment Company Act.

                                      224




                                 LEGAL MATTERS

     Certain matters of English law regarding the issuing entity notes,
including matters relating to the validity of the issuance of the issuing
entity notes will be passed upon for the issuing entity and the underwriters by
Slaughter and May, London, England. Certain matters of United States law
regarding the issuing entity notes, including matters of United States federal
income tax law with respect to the offered notes, will be passed upon for the
issuing entity by Cleary Gottlieb Steen & Hamilton LLP, New York. Certain
matters of English law and United States law will be passed upon for the
underwriters by Allen & Overy LLP, London, England.

                                      225




                                 UNDERWRITING


UNITED STATES
      A prospectus supplement will be prepared for each series of US notes
which will describe the method of offering being used for that series and will
set forth the identity of any of its underwriters and either the price at which
each class of such series is being offered, the nature and amount of any
underwriting discounts or additional compensation to the underwriters and the
proceeds of the offering to the issuing entity or the method by which the price
at which the underwriters will sell those US notes will be determined. Each
prospectus supplement for an underwritten offering will also contain
information regarding the nature of the underwriters' obligations, any material
relationship between any underwriter and the issuing entity and, where
appropriate, information regarding any discounts or concessions to be allowed
or reallowed to dealers or others and any arrangements to stabilise the market
for the US notes so offered. US notes may be acquired by the underwriters for
their own accounts and may be resold from time to time in one or more
transactions, including negotiated transactions, at a fixed public offering
price or at varying prices determined at the time of sale. The terms of these
purchases will be governed by an underwriting agreement among the underwriters
and the issuing entity.

     The seller and the issuing entity will agree to indemnify the underwriters
against certain liabilities, including liabilities under the Securities Act.

     The selling commissions and management and underwriting fees that the
issuing entity has agreed to pay to the underwriters will be paid to the
underwriters on behalf of the issuing entity by Funding from part of the
proceeds of the relevant start-up loan and/or from the Funding Reserve Fund.

     In the event that an underwriter fails to purchase the offered notes
allocated to it in accordance with the terms of the underwriting agreement, the
underwriting agreement provides that in certain circumstances the underwriting
agreement may be terminated.

     The underwriting agreement is subject to a number of restrictions and may
be terminated by the underwriters in certain circumstances prior to payment to
the issuing entity.

     After the initial offering, the underwriters may change the public
offering price and any other selling terms.

     The underwriters or their affiliates may engage in over-allotment
transactions (also known as short sales), stabilising transactions, syndicate
covering transactions and penalty bids for the US notes under Regulation M
under the Exchange Act.

     *   Over-allotment transactions involve sales by an underwriter in excess
         of the total offering size, which creates what is known as a naked
         short position. A naked short position is more likely to be created if
         the underwriters are concerned that there may be downward pressure on
         the price of the issuing entity notes in the open market after pricing
         that could adversely affect investors who purchase in the offering.

     *   Stabilising transactions permit bids to purchase the US notes so long
         as the stabilising bids do not exceed a specified maximum.

     *   Short covering transactions involve purchases of the US notes in the
         open market after the distribution has been completed in order to
         cover naked short positions.

     *   Penalty bids permit the underwriters to reclaim a selling concession
         from a syndicate member when the issuing entity notes originally sold
         by that syndicate member are purchased in a syndicate covering
         transaction.

     Similar to other purchase transactions, these transactions may have the
effect of raising or maintaining the market price of the US notes or preventing
or retarding a decline in the market price of the US notes. As a result, these
transactions may cause the prices of the US notes to be higher than they would
otherwise be in the absence of those transactions. Neither the issuing entity
nor any of the underwriters represent that any underwriter will engage in any
of these transactions or that these transactions, once begun, will not be
discontinued without notice at any time.

     The US notes will be registered under the Securities Act. Any underwriters
of the US notes that are not US registered broker dealers will agree that they
will offer and sell the US notes within the United States through US registered
broker-dealers. The US notes will not be offered or sold via the internet, e-
mail or through similar electronic channels except that certain underwriters
may deliver copies of this prospectus


                                      226




and relevant prospectus supplement via e-mail to persons who have given, and
not withdrawn, their prior consent to receive copies of this prospectus and
relevant prospectus supplement in that format.

     The place and time of delivery for the issuing entity notes in respect of
which this prospectus is delivered will be set forth in the relevant prospectus
supplement.


UNITED KINGDOM
     Each underwriter will represent and agree that:

     (a) (i) it is a person whose ordinary activities involve it in acquiring,
         holding, managing or disposing of investments (as principal or agent)
         for the purposes of its business and (ii) it has not offered or sold
         and will not offer or sell the offered notes other than to persons
         whose ordinary activities involve them in acquiring, holding, managing
         or disposing of investments (as principal or as agent) for the
         purposes of their businesses or who it is reasonable to expect will
         acquire, hold, manage or dispose of investments (as principal or
         agent) for the purposes of their businesses where the issue of the
         offered notes would otherwise constitute a contravention of section 19
         of FSMA by the issuing entity;

     (b) it has only communicated or caused to be communicated and it will only
         communicate or cause to be communicated any invitation or inducement
         to engage in investment activities (within the meaning of section 21
         of FSMA) received by it in connection with the issue of any offered
         notes in circumstances in which section 21(1) of FSMA does not apply
         to the issuing entity; and

     (c) it has complied and will comply with all applicable provisions of FSMA
         with respect to anything done by it in relation to the offered notes
         in, from or otherwise involving the United Kingdom.


FRANCE
     Each underwriter will represent and agree that it has not offered or sold
and will not offer or sell, directly or indirectly, issuing entity notes to the
public in France, and has not distributed or caused to be distributed and will
not distribute or cause to be distributed to the public in France, the
prospectus or any other offering material relating to the issuing entity notes,
and that such offers, sales and distributions have been and shall only be made
in France to (i) providers of investment services relating to portfolio
management for the account of third parties, and/or (ii) qualified investors
(investisseurs qualifies) other than individuals, all as defined in, and in
accordance with, articles L.411-1, L.411-2, D.411-1 of the French Code
monetaire et financier.

     This Base Prospectus prepared in connection with the issue of offered notes
has not been submitted to the clearance procedures of the Autorite des marches
financiers.


ITALY
     Each underwriter will represent and agree that the offering of the offered
notes has not been registered pursuant to Italian securities legislation
and, accordingly, the offered notes may not be offered, sold or delivered, nor
may copies of this prospectus or of any other document relating to the offered
notes be distributed in the Republic of Italy, except:


     (a) to professional investors (operatori qualificati), as defined in
         Article 31, second paragraph, of CONSOB (the ITALIAN SECURITIES
         EXCHANGE COMMISSION) Regulation No. 11522 of 1 July 1998, as amended;
         or


     (b) in circumstances which are exempted from the rules on solicitation of
         investments pursuant to Article 100 of Legislative Decree No. 58 of 24
         February 1998 (the FINANCIAL SERVICES ACT) and Article 33, first
         paragraph, of CONSOB Regulation No. 11971 of 14 May 1999, as amended.

     In addition, each underwriter will represent and agree that any offer, sale
or delivery of the offered notes or distribution of copies of this prospectus or
any other document relating to the offered notes in the Republic of Italy under
(a) or (b) above must be:

(i)   made by an investment firm, bank or financial intermediary permitted to
      conduct such activities in the Republic of Italy in accordance with the
      Financial Services Act and Legislative Decree No. 385 of 1 September 1993,
      as amended (the BANKING ACT);


(ii) in compliance with Article 129 of the Banking Act and the implementing
     guidelines of the Bank of Italy, as amended from time to time, pursuant to
     which the Bank of Italy may request information on the issue or the offer
     of securities in the Republic of Italy; and


(iii) in compliance with any other applicable laws and regulations imposed by
      CONSOB.


                                      227




SPAIN
     Each underwriter will represent and agree that the issuing entity notes may
not be offered or sold in Spain by means of a public offer as defined and
construed in Chapter I of Title III of Law 24/1998, of 28 July, on the Spanish
Securities Act (as amended by Royal Decree Law 5/2005, of 11 March) and related
legislation. This prospectus has not been registered with the Comision Nacional
del Mercado de Valores (CNMV) and therefore it is not intended for any public
offer of issuing entity notes in Spain.

                                      228




CANADA
     The offered notes will not be qualified for sale under the securities laws
of any province or territory of Canada. Each underwriter will be required to
represent and agree, that it has not offered, sold or distributed and will not
offer, sell or distribute any offered notes, directly or indirectly, in Canada
or to or for the benefit of any resident of Canada, other than in compliance
with applicable securities laws. Each underwriter has and will also represent
and agree that it has not and will not distribute or deliver the prospectus, or
any other offering material in connection with any offering of offered notes in
Canada, other than in compliance with applicable securities laws.


GENERAL
     Each underwriter will represent and agree that it has complied and will
comply with all applicable laws and regulations in force in any jurisdiction in
which it purchases, offers, sells or delivers offered notes or possesses them or
distributes this prospectus or any other offering material and will obtain any
consent, approval or permission required by it for the purchase, offer, sale or
delivery by it of offered notes under the laws and regulations in force in any
jurisdiction to which it is subject or in which it makes such purchases, offers,
sales or deliveries and the issuing entity shall have no responsibility for it.
Furthermore, each underwriter has and will represent and agree that it has not
and will not directly or indirectly offer, sell or deliver any offered notes or
distribute or publish any prospectus, form of application, prospectus,
advertisement or other offering material except under circumstances that will,
to the best of its knowledge and belief, result in compliance with any
applicable laws and regulations, and all offers, sales and deliveries of offered
notes by it will be made on the same terms.

     Neither the issuing entity nor the underwriters represent that offered
notes may at any time lawfully be sold in compliance with any application
registration or other requirements in any jurisdiction, or pursuant to any
exemption available thereunder, or assume any responsibility for facilitating
such sale.

     Each underwriter will, unless prohibited by applicable law, furnish to
each person to whom it offers or sells offered notes a copy of this prospectus
and the relevant prospectus supplement or, unless delivery of this prospectus
is required by applicable law, inform each such person that a copy will be made
available upon request. The underwriters are not authorised to give any
information or to make any representation not contained in this prospectus and
the relevant prospectus supplement in connection with the offer and sale of
offered notes to which this prospectus and the relevant prospectus supplement
relate.

                                      229




                            REPORTS TO NOTEHOLDERS

     Pursuant to the cash management agreement, the cash manager on behalf of
Funding will prepare and file with the SEC periodic reports on Form 8-K, annual
reports on Form 10-K and monthly reports on Form 10-D that will contain the
information required by Item 1121 of Regulation AB under the Securities Act.
You should note that the reports of the issuing entity required to be filed
under the Exchange Act will be located on the SEC's EDGAR system under a
separate Central Index Key (CIK) number.  The monthly reports will be
substantially in the form of Annex A and contain information on the portfolio,
the issuing entity notes, the intercompany loans, cash accumulation ledgers,
reserve funds, the principal deficiency ledger and the occurrence of any
material events.  The financial information contained in these reports will not
be prepared in accordance with generally accepted accounting principles of any
jurisdiction.  Unless and until definitive notes are issued, the reports will
be sent to the holders of the global notes. No reports will be sent to
investors by the cash manager.

     The annual reports on assessment of compliance, attestation reports and
statements of compliance referred to under the heading "THE SERVICING
AGREEMENT-SERVICER COMPLIANCE" will be filed as exhibits to Funding's annual
report on Form 10-K.

     Beneficial owners of the issuing entity notes will be entitled to receive
from the servicer on a monthly basis a report containing information about the
loans in the mortgages trust and certain other data if they have furnished the
servicer with the beneficial ownership certification described in the servicing
agreement.

                             CERTAIN RELATIONSHIPS

     Subject as provided to the following paragraph, there are no business
relationships, agreements, arrangements, transactions or understandings that
are entered into outside the ordinary course of business or are on terms other
than would be obtained in an arm's length transaction with an unrelated third
party between the sponsor, Funding or the issuing entity on the one hand and
the servicer, the note trustee, the issuing entity security trustee, the
mortgages trustee, the seller, the Funding swap provider, any issuing entity
swap provider or any affiliates of such parties, that currently exist or that
existed during the past two years and that would be material to the issuing
entity notes.

     Pursuant to the transaction documents, there are numerous relationships
involving or relating to the issuing entity notes or the expected portfolio
between the sponsor (who is also the seller, the servicer, the cash manager and
the issuing cash manager), Funding or the issuing entity on the one hand and
the servicer (see "The servicer"), the note trustee and the issuing entity
security trustee (see "The note trustee and the issuing entity security
trustee"), the mortgages trustee (see "The mortgages trustee"), the seller (in
its capacity as originator) and the Funding swap provider (see "The Abbey group
of companies"), each issuing entity swap provider (see "The issuing entity swap
providers" in the relevant prospectus supplement) or any affiliates of such
parties, that currently exists or that existed during the past two years and
that would be material to the issuing entity notes. The material terms of these
relationships are disclosed in the sections referred to above in this
prospectus. See "Summary of prospectus - Fees" for the fee amounts relating to
the foregoing relationships.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The SEC allows Funding to "incorporate by reference" the information filed
with the SEC by Funding under Section 13(a), 13(c), 14 or 15(d) of the Exchange
Act, that relates to the issuing entity and the offered notes. This means that
Funding can disclose important information to any investor by referring the
investor to these documents. The information incorporated by reference is an
important part of this prospectus, and information filed by Funding with the
SEC that relates to the issuing entity for any series of offered notes will
automatically update and supersede this information. Documents that may be
incorporated by reference for a particular series of offered notes include
collateral term sheets, the related transaction documents and amendments
thereto, other documents on Form 8-K, Form 10-D and Section 13(a), 13(c), 14 or
15(d) of the Exchange Act as may be required in connection with the issuing
entity.  Any reports and documents that are incorporated in this prospectus
will not be physically included in this prospectus or delivered with this
prospectus.

     Funding will provide or cause to be provided without charge to each person
to whom this prospectus and relevant prospectus supplement is delivered in
connection with the offering of one or more classes of the related series of
offered notes, on written or oral request of that person, a copy of any or all
reports incorporated in this prospectus by reference, in each case to the
extent the reports relate to one or more of the classes of the related series
of notes, other than the exhibits to those documents, unless the exhibits are
specifically incorporated by reference in the documents. Requests should be
directed either by telephone to + 44 20 7398 6300 or in writing to Holmes
Funding Limited, Abbey National House, 2 Triton Square, Regent's Place, London
NW1 3AN,, Attention: The Directors.

                                      230




                   WHERE INVESTORS CAN FIND MORE INFORMATION

     Funding has filed a registration statement for the US notes with the SEC
under the Securities Act. This prospectus is part of the registration
statement, but the registration statement includes additional information.

     Funding will file, or cause to be filed, with the SEC all required periodic
and special SEC reports and other information about the US notes, the issuing
entity and the mortgages trust, including annual reports on Form 10-K, periodic
reports on Form 10-D and periodic reports on Form 8-K. Such reports will be
filed with the SEC under central index key (CIK) number for Homes Master Issuer
plc and will be signed by Funding.

     Currently, Funding's annual reports on Form 10-K, current reports on Form
10-D, periodic reports on Form 8-K, amendments to those reports filed or
furnished pursuant to section 13(a) or 15(d) of the Exchange Act and the
periodic reports of the issuing entity cash manager and the servicer are not
made available on the website of any transaction party, although the seller
intends to make such reports available in this manner in the future. These
reports may be obtained from the note trustee in electronic or paper format
free of charge upon request or from the Bloomberg financial information
service.

     Investors may read and copy any materials filed by the issuing entity with
the SEC at the SEC's Public Reference Room at 100 F Street, NW., Washington, DC
20549. Investors should call the SEC at 1 800 732 0330 for further information
on the operation of the public reference room. SEC filings, including by
Funding, are also available to the public on the SEC's internet site at
http://www.sec.gov.

     Investors may also access information related to previous notes issued by
the issuing entity and each of the previous issuing entities at
http://www.holmesreporting.com.

                                      231




                        LISTING AND GENERAL INFORMATION


AUTHORISATION
     The issue of each series of issuing entity notes from time to time has
been authorised by resolution of the board of directors of the issuing entity
passed on 16 November 2006.


LISTING OF ISSUING ENTITY NOTES
     Application has been made to the FSA in its capacity as competent
authority under FSMA, as amended (the UK Listing Authority), for the issuing
entity notes issued during the period of 12 months from the date of this
prospectus (other than any issuing entity notes which are unlisted or listed on
any other exchange) to be admitted to the official list (the Official List)
maintained by the UK Listing Authority. Application will also be made to the
London Stock Exchange plc (the London Stock Exchange) for each such class of
the issuing entity notes to be admitted to trading on the London Stock
Exchange's Gilt Edged and Fixed Interest Market. Admission to the Official List
together with admission to the London Stock Exchange's Gilt Edged and Fixed
Interest Market (being a regulated market for the purposes of the Investment
Services Directive (93/22/EEC)) constitute official listing on the London Stock
Exchange.

     It is expected that each issue, series and class (or sub-class) of issuing
entity notes which is to be admitted to the Official List and to trading on the
London Stock Exchange's Gilt Edged and Fixed Interest Market will be admitted
separately, as and when issued, subject only to the issue of a global note or
notes initially representing the issuing entity notes of each issue, series and
class (or sub-class) and to making the final terms relating to the issuing
entity notes available to the public in accordance with the EU Directive
2003/71/EC (the Prospectus Directive) and associated UK and EU implementing
legislation.

     This prospectus has been prepared in compliance with the prospectus rules
made under Part VI of FSMA.

     To the best of the knowledge and belief of the issuing entity (which has
taken all reasonable care to ensure that such is the case) the information
contained in this prospectus is in accordance with the facts and does not omit
anything likely to affect the import of this information. The issuing entity
accepts responsibility accordingly.


CLEARING AND SETTLEMENT
     Transactions in respect of the offered notes will normally be effected for
settlement in US dollars and for delivery on the third working day after the
date of the transaction. Prior to listing, however, dealings will be permitted
by the London Stock Exchange in accordance with its rules.

     It is expected that the offered notes will be accepted for clearance
through DTC, Clearstream, Luxembourg and Euroclear. The appropriate CUSIP
numbers, common codes and ISINs for each series and class (or sub-class) of
issuing entity notes will be specified in the relevant prospectus supplement.


LITIGATION
     Currently, none of the issuing entity, Funding, Holdings, the post-
enforcement call option holder or the mortgages trustee is or has been involved
in the previous 12 months (or, in the case of the issuing entity, since 3
October 2006 (being the date of its incorporation) in any governmental, legal
or arbitration proceedings (including any such proceedings which are pending or
threatened of which the issuing entity, Funding, Holdings, the post-enforcement
call option holder or the mortgages trustee are aware) which may have, or have
had in the recent past, a significant effect upon the financial position or
profitability of the issuing entity, Funding, Holdings, the post-enforcement
call option holder or the mortgages trustee (as the case may be).


ACCOUNTS
     No statutory or non-statutory accounts within the meaning of section
240(5) of the Companies Act 1985 in respect of any financial year of the
issuing entity have been prepared. So long as the issuing entity notes are
listed on the official list of the UK Listing Authority and are trading on the
London Stock Exchange, the most recently published audited annual accounts of
the issuing entity from time to time shall be available at the specified office
of the principal paying agent in London. The issuing entity does not publish
interim accounts.

                                      232




     The latest statutory accounts of Funding have been prepared and were drawn
up to 31 December 2005. So long as the issuing entity notes are listed on the
Official List of the UK Listing Authority and are trading on the London Stock
Exchange, the most recently published audited annual accounts of Funding from
time to time shall be available at the specified office of the principal paying
agent in London. Funding does not normally publish interim accounts.

     Since the date of its incorporation, the issuing entity has not entered
into any contracts or arrangements not being in the ordinary course of
business.


SIGNIFICANT OR MATERIAL CHANGE
     Since 3 October 2006, (being the date of incorporation of the issuing
entity) and 31 December 2005 (being the date of the most recent financial
reports of Funding), 29 December 1998 (being the date of incorporation of
Holdings), 28 April 2000 (being the date of incorporation of the mortgages
trustee) and 28 April 2000 (being the date of incorporation of the post
enforcement call option holder), there has been (a) no material adverse change
in the financial position or prospects of the issuing entity, Funding,
Holdings, the post enforcement call option holder or the mortgages trustee and
(b) no significant change in the financial or trading position of the issuing
entity, Funding, Holdings, the post enforcement call option holder or the
mortgages trustee.


TRUSTEE RELIANCE
     The transaction documents provide that the security trustee, the note
trustee and/or the issuing entity security trustee may rely on reports or other
information from professional advisers or other experts in accordance with the
provisions of the transaction documents, whether or not any such report or
other information entered into by the security trustee, the note trustee and/or
the issuing entity security trustee and the relevant person in connection
therewith contains any monetary or other limit on the liability of the relevant
person.


DOCUMENTS AVAILABLE
     From the date of this prospectus and for so long as any series and class
(or sub-class) of issuing entity notes issued by the issuing entity is listed
on the London Stock Exchange's Gilt Edged and Fixed Interest Market, copies of
the following documents may, when published, be inspected at the registered
office of the issuing entity and from the specified office of the principal
paying agent during usual business hours, on any weekday (Saturdays and public
holidays excepted):

     (a) the Memorandum and Articles of Association of each of the issuing
         entity, Funding, Holdings, the post-enforcement call option holder and
         the mortgages trustee;

     (b) a copy of this prospectus and the relevant prospectus supplements;

     (c) any future offering circulars, prospectuses, final terms, information
         memoranda and supplements, including prospectus supplements (as
         applicable), (save that a prospectus supplement relating to an
         unlisted series and class (or sub-class) of issuing entity notes will
         be available for inspection only by the underwriters or dealers, as
         applicable, as specified in the prospectus supplement or, upon proof
         satisfactory to the principal paying agent or the registrar, as the
         case may be, as to the identity of the holder of any issuing entity
         note to which the prospectus supplement relates) to the prospectus and
         any other documents incorporated therein or therein by reference; and

     (d) each of the following documents:

         *    the programme agreement;

         *    each subscription agreement;

         *    each underwriting agreement;

         *    the master intercompany loan agreement;

         *    the mortgages trust deed (as amended and restated);

         *    the mortgage sale agreement (as amended and restated) (including
              each Scottish declaration of trust entered into pursuant
              thereto);

         *    the issuing entity deed of charge;

         *    each deed of accession to the issuing entity deed of charge;

                                      233




         *    the Funding deed of charge (as amended and restated);

         *    each deed of accession to the Funding deed of charge;

         *    each issuing entity swap agreement;

         *    the Funding swap agreement (as amended and restated);

         *    the trust deed;

         *    the issuing entity paying agent and agent bank agreement;

         *    the servicing agreement (as amended and restated);

         *    the cash management agreement (as amended);

         *    the issuing entity cash management agreement;

         *    the Funding guaranteed investment contract;

         *    the mortgages trustee guaranteed investment contract;

         *    the issuing entity post enforcement call option agreement;

         *    the issuing entity bank account agreement;

         *    the master definitions and construction schedule;

         *    the corporate services agreement;

         *    the issuing entity corporate services agreement; and

         *    any other deeds of accession or supplemental deeds relating to
              any such documents.

     The issuing entity confirms that the assets backing the issue of issuing
entity notes, taken together with the other arrangements entered into by the
issuing entity on 28 November 2006 (as the same may be amended, restated,
novated, replaced or supplemented from time to time) and on each relevant
closing date (including those described in "Credit Structure"), have
characteristics that demonstrate capacity to produce funds to service any
payments due and payable on the issuing entity notes. However, investors are
advised that this confirmation is based on the information available to the
issuing entity on the date of this prospectus and may be affected by the future
performance of such assets backing the issue of the issuing entity notes.
Consequently, investors are advised to review carefully any disclosure in this
prospectus and the relevant prospectus supplement together with any amendments
and supplements thereto.

                                      234




                                   GLOSSARY

     Principal terms used in this prospectus are defined as follows:

     USD, $, US$, US DOLLARS and DOLLARS means the lawful currency for the time
being of the United States of America.

     [euro], EURO and EURO means the single currency introduced at the third
stage of European Economic and Monetary Union pursuant to the Treaty
establishing the European Communities, as amended from time to time.

     {pound-sterling}, POUNDS and STERLING means the lawful currency for the
time being of the United Kingdom of Great Britain and Northern Ireland.

     1999 REGULATIONS means the Unfair Terms in Consumer Contracts Regulations
1999.

     A PRINCIPAL DEFICIENCY SUB-LEDGER means one of five sub-ledgers on the
principal deficiency ledger which specifically records any principal deficiency
in respect of any term A advances.

     AA PRINCIPAL DEFICIENCY SUB-LEDGER means one of five sub-ledgers on the
principal deficiency ledger which specifically records any principal deficiency
in respect of any term AA advances.

     AAA PRINCIPAL DEFICIENCY SUB-LEDGER means one of five sub-ledgers on the
principal deficiency ledger which specifically records any principal deficiency
in respect of any term AAA advances.

     A TERM ADVANCES means the term advances made by the issuing entity to
Funding under the master intercompany loan agreement from the proceeds of issue
of any series of class M notes.

     AA TERM ADVANCES means the term advances made by the issuing entity to
Funding under the master intercompany loan agreement from the proceeds of issue
of any series of class B notes.

     AAA TERM ADVANCES means the term advances made by the issuing entity to
Funding under the master intercompany loan agreement from the proceeds of issue
of any series of class A notes.

     ABBEY means Abbey National plc (see "THE ABBEY GROUP OF COMPANIES" in this
prospectus).

     ABBEY GROUP means the seller and its subsidiaries.

     ABBEY OPTIONAL PURCHASE AGREEMENT means the agreement (if any) to be
entered into between Abbey and the note trustee pursuant to which Abbey will be
entitled to procure the sale to itself of all, but not some only, of the class B
notes and/or class M notes and/or class C notes and/or class D notes in
accordance with number 5.9 and the relevant prospectus supplement.


     ABBEY SVR means the standard variable rate set by the seller which applies
to all variable rate loans (other than tracker loans) beneficially owned by the
seller on the seller's residential mortgage book.

     ACCOUNT BANK means Abbey acting through its branch at 21 Prescot Street,
London E1 8AD.


     ACCRUAL PERIOD has the meaning given to that term on page 193.


     ACCRUED INTEREST means in respect of a given date, the interest which has
accrued from the last interest payment date up to that date, but which is not
currently payable.

     AFM or ABBEY FINANCIAL MARKETS means Abbey National Treasury Services PLC
trading as AFM or Abbey Financial Markets.

     AGENT BANK means The Bank of New York, London branch.

     ALTERNATIVE ACCOUNTS means any transaction accounts of the mortgages
trustee other than the mortgages trustee GIC account.

     ALTERNATIVE INSURANCE REQUIREMENTS means requirements which vary the
insurance provisions of the mortgage conditions.

     ANTICIPATED CASH ACCUMULATION PERIOD means the anticipated number of
months required to accumulate sufficient principal receipts to set aside the
relevant series 1 term AAA cash amount on the

                                      235




relevant interest payment date and/or to pay the relevant bullet amount, as
described further in "THE MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION OF
TRUST PROPERTY - PRINCIPAL RECEIPTS".

     ARRANGERS means Barclays Bank PLC, Citigroup Global Markets Limited and
Deutsche Bank AG, London Branch.

     ARREARS OF INTEREST means in respect of a given date, interest, principal
(if applicable) and expenses which are due and payable on that date.

     ARREARS TRIGGER EVENT has the meaning given to it in the relevant
prospectus supplement.

     ASSET TRIGGER EVENT will occur when an amount is debited to the AAA
principal deficiency sub-ledger of Funding.

     AUTHORISED INVESTMENTS means:

     (a) sterling gilt-edged securities;

     (b) sterling demand or time deposits, certificates of deposit and short-
         term debt obligations (including commercial paper) provided that in
         all cases such investments have a maturity date falling no later than
         the next following interest payment date and the short-term unsecured,
         unguaranteed and unsubordinated debt obligations of the issuing or
         guaranteeing entity or the entity with which the demand or time
         deposits are made (being an authorised person under FSMA) are rated at
         least equal to either A-1+ by Standard & Poor's, P-1 by Moody's and F1
         by Fitch or their equivalents by three other internationally
         recognised rating agencies; and

     (c) in the case of collateral provided by the relevant issuing entity swap
         provider and/or the Funding swap provider, such demand or time deposit
         in such currency as is approved by the rating agencies in respect of
         the relevant issuing entity swap agreement and/or the Funding swap
         agreement.

     BANK ACCOUNT AGREEMENT means the agreement entered into on 26 July 2000
between the account bank, the mortgages trustee and Funding which governs the
operation of the mortgages trustee GIC account, the Funding GIC account and the
Funding transaction account.


     BASEL II FRAMEWORK has the meaning given to that term on page 28.


     BASIC TERMS MODIFICATION means the modification of terms, including
altering the amount, rate or timing of payments on the issuing entity notes,
the currency of payment, the priority of payments or the quorum or majority
required in relation to these terms.

     BB PRINCIPAL DEFICIENCY SUB-LEDGER means one of five sub-ledgers on the
principal deficiency ledger which specifically records any principal deficiency
in respect of any term BB advances.

     BBB PRINCIPAL DEFICIENCY SUB-LEDGER means one of five sub-ledgers on the
principal deficiency ledger which specifically records any principal deficiency
in respect of any term BBB advances.

     BB TERM ADVANCES means the term advances made by the issuing entity to
Funding under the master intercompany loan agreement from the proceeds of issue
of any series of class D notes.

     BBB TERM ADVANCES means the term advances made by the issuing entity to
Funding under the master intercompany loan agreement from the proceeds of issue
of any series of class C notes.

     BENEFICIARIES means both Funding and the seller together as beneficiaries
of the mortgages trust.

     BOOKING FEE means a fee payable by the borrower in respect of applications
for certain types of loans.

     BORROWER means in relation to a loan, the individual or individuals
specified as such in the relevant mortgage together with the individual or
individuals (if any) from time to time assuming an obligation to repay such
loan or any part of it.

     BULLET AMOUNT means, in respect of a bullet term advance, the relevant
bullet amount specified in the relevant prospectus in relation to the related
series and class (or sub-class) of previous notes and (in the case of issuing
entity notes) the amount specified as the relevant bullet amount in the
relevant prospectus supplement.

     BULLET REDEMPTION DATE means, for any series and class (or sub-class) of
bullet redemption notes, the interest payment date specified as such for such
series and class (or sub-class) of notes


                                      236




(in the case of US notes, in the prospectus supplement), subject to the terms
and conditions of the notes.

     BULLET REDEMPTION NOTES means any series and class (or sub-class) of notes
which is scheduled to be repaid in full on one interest payment date. Bullet
redemption notes will be deemed to be pass-through notes in certain
circumstances.

     BULLET REPAYMENT DATE means the interest payment date specified as such
for a bullet term advance in the relevant loan confirmation or (in the case of
issuing entity notes) the relevant term advance supplement.

     BULLET TERM ADVANCE means any term advance which is scheduled to be repaid
in full on one interest payment date, including those term advances designated
as a "bullet term advance" in the relevant prospectus or (in the case of term
advances made by the issuing entity) the relevant prospectus supplement. Bullet
term advances will be deemed to be pass-through term advances if:

     (a) a bullet term advance is not repaid in full on its scheduled repayment
         date;

     (b) a trigger event occurs;

     (c) the issuing entity security is enforced (or, in the case of term
         advances made by previous issuing entities, the security created by
         that previous issuing entity is enforced); or

     (d) the Funding security is enforced.

     BUNGALOW means a one storeyed house.

     BUSINESS DAY means a day that is a London business day, a New York
business day and a TARGET business day.

     CALENDAR YEAR means a year from the beginning of 1st January to the end of
31st December.

     CALLED NOTES has the meaning set forth in condition 5.9.



     CAPITALISED means, in respect of a fee or other amount, added to the
principal balance of a loan.

     CAPPED RATE LOANS means loans that are subject to a maximum rate of
interest and charge interest at the lesser of the SVR (or, as the case may be,
the tracker rate) or the specified capped rate.

     CASH ACCUMULATION LEDGER means a ledger maintained by the cash manager for
Funding, which records the amounts accumulated by Funding to be set aside as a
series 1 term AAA cash amount on the relevant interest payment date in the cash
accumulation sub-ledger for the relevant issuing entity and/or to pay the
amounts due on the bullet term advances and/or, as applicable, the scheduled
amortisation term advances.

     CASH ACCUMULATION PERIOD means the period of time estimated to be the
number of months prior to the relevant interest payment date of a bullet amount
or a series 1 term AAA cash amount, in each case necessary for Funding to
accumulate sufficient principal receipts so that ultimately the relevant class
of issuing entity notes will be redeemed in full in the amount of the relevant
bullet amount or the series 1 term AAA cash amounts set aside, as the case may
be, as described further in "The mortgages trust - Cash management and
allocation of trust property - Principal receipts".

     CASH ACCUMULATION SUB-LEDGER means a sub-ledger of such name on the cash
accumulation ledger in the name of the relevant issuing entity which will
record any series 1 term AAA cash amounts in relation to such issuing entity on
the relevant interest payment dates.

     CASH MANAGEMENT AGREEMENT means the cash management agreement entered into
on 26 July 2000 (as amended on 29 November 2000 and to be further amended on
the closing date) between the cash manager, the mortgages trustee, Funding and
the security trustee, as described further in "THE MORTGAGES TRUST - CASH
MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING".

     CASH MANAGER means Abbey acting, pursuant to the cash management
agreement, as agent for the mortgages trustee, Funding and the security
trustee, inter alia, to manage all cash transactions and maintain certain
ledgers on behalf of the mortgages trustee, Funding and the security trustee.

     CCA means the Consumer Credit Act 1974.

     CHALET means a house with overhanging eaves.

     CLASS means a class of notes (in other words, any of the class A notes,
the class B notes, the class M notes, the class C notes and the class D notes).

                                      237





     CLASS A AVAILABLE SUBORDINATED AMOUNT has the meaning given to that term
on page 73.


     CLASS A NOTES means the issuing entity notes of any series designated as
such.

     CLASS A NOTE ENFORCEMENT NOTICE means an enforcement notice served by the
note trustee in relation to the enforcement of the class A notes following a
class A note event of default.

     CLASS A NOTE EVENT OF DEFAULT means an event of default under the
provisions of number 9.1 of the issuing entity notes where the issuing entity
is the defaulting party.

     CLASS A NOTEHOLDERS means the holders of the class A notes.

     CLASS A PREVIOUS NOTES means the series 1 class A previous notes, the
series 2 class A previous notes, the series 3 class A previous notes, the
series 4 class A previous notes and the series 5 class A previous notes.


     CLASS A REQUIRED SUBORDINATED AMOUNT has the meaning given to that term on
page 72.


     CLASS A REQUIRED SUBORDINATED PERCENTAGE means, with respect to any
issuance of Class A notes, the percentage specified as such with resepct to
those class A notes.


     CLASS B AVAILABLE SUBORDINATED AMOUNT has the meaning given to that term
on page 73.


     CLASS B NOTES means the issuing entity notes of any series designated as
such.

     CLASS B NOTE ENFORCEMENT NOTICE means an enforcement notice served by the
note trustee in relation to the enforcement of the class B notes following a
class B note event of default.

     CLASS B NOTE EVENT OF DEFAULT means an event of default under the
provisions of number 9.2 of the issuing entity notes where the issuing entity
is the defaulting party.

     CLASS B NOTEHOLDERS means the holders of the class B notes.

     CLASS B PREVIOUS NOTES means the series 1 class B previous notes, the
series 2 class B previous notes, the series 3 class B previous notes, the
series 4 class B previous notes and the series 5 class B previous notes.


     CLASS B REQUIRED SUBORDINATED AMOUNT has the meaning given to that term on
page 73.


     CLASS B REQUIRED SUBORDINATED PERCENTAGE means, with respect to any
issuance of class B notes, the percentage specified as such with respect to
those class B notes.


     CLASS C AVAILABLE SUBORDINATED AMOUNT has the meaning given to that term
on page 74.


     CLASS C NOTES means the issuing entity notes of any series designated as
such.

     CLASS C NOTE ENFORCEMENT NOTICE means an enforcement notice served by the
note trustee in relation to the enforcement of the class C notes following a
class C note event of default.

     CLASS C NOTE EVENT OF DEFAULT means an event of default under the
provisions of number 9.4 of the issuing entity notes where the issuing entity
is the defaulting party.

     CLASS C NOTEHOLDERS means the holders of the class C notes.

     CLASS C PREVIOUS NOTES means the series 1 class C previous notes, the
series 2 class C previous notes, the series 3 class C previous notes, the
series 4 class C previous notes and the series 5 class C previous notes.


     CLASS C REQUIRED SUBORDINATED AMOUNT has the meaning given to that term on
page 74.


     CLASS C REQUIRED SUBORDINATED PERCENTAGE means, with resepct to any
issuance of class C notes, the percentage specified as such with respect to
those class C notes.

     CLASS D NOTES means the issuing entity notes of any series designated as
such.

                                      238




     CLASS D NOTE ENFORCEMENT NOTICE means an enforcement notice served by the
note trustee in relation to the enforcement of the class D notes following a
class D note event of default.

     CLASS D NOTE EVENT OF DEFAULT means an event of default under the
provisions of number 9.5 of the issuing entity notes where the issuing entity
is the defaulting party.

     CLASS D NOTEHOLDERS means the holders of the class D notes.

     CLASS D PREVIOUS NOTES means the series 3 class D previous notes.


     CLASS M AVAILABLE SUBORDINATED AMOUNT has the meaning given to that term
on page 74.


     CLASS M NOTES means the issuing entity notes of any series designated as
such.

     CLASS M NOTE ENFORCEMENT NOTICE means an enforcement notice served by the
note trustee in relation to the enforcement of the class M notes following a
class M note event of default.

     CLASS M NOTE EVENT OF DEFAULT means an event of default under the
provisions of number 9.3 of the issuing entity notes where the issuing entity
is the defaulting party.

     CLASS M NOTEHOLDERS means the holders of the class M notes.

     CLASS M PREVIOUS NOTES means the series 1 class M previous notes, the
series 2 class M previous notes, the series 3 class M previous notes and the
series 4 class M previous notes.


     CLASS M REQUIRED SUBORDINATED AMOUNT has the meaning given to that term on
page 74.


     CLASS M REQUIRED SUBORDINATED PERCENTAGE means, with respect to any
issuance of class M notes, the percentage specified as such with respect to
those class M notes.

     CLEARING SYSTEMS means together, Euroclear, Clearstream, Luxembourg or
DTC.

     CLEARSTREAM, LUXEMBOURG means Clearstream Banking, soci{e'}t{e'} anonyme.

     CLOSING DATE has the meaning given to it in the relevant prospectus
supplement.

     CML means Council of Mortgage Lenders.

     CODE means United States Internal Revenue Code of 1986, as amended.

     COMMON DEPOSITARY means The Bank of New York, London Branch.

     COMPLETION CASHBACK means an agreement by the seller to pay an amount to
the relevant borrower on the completion of the relevant loan.

     CONVERTED means a property converted into one or more residential
dwellings that was either previously used for non-residential purposes or
comprised a different number of residential dwellings.

     CORE TERMS means the main subject matter of the contract.

     CORPORATE SERVICES AGREEMENT means the agreement entered into on 26 July
2000 between the corporate services provider, Holdings, Holmes Financing (No.
1) PLC, Funding, the mortgages trustee, the post enforcement call option
holder, Abbey, the previous security trustee and the security trustee which
governs the provision of corporate services by the corporate services provider
to Holmes Financing (No. 1) PLC, Funding, the mortgages trustee, Holdings and
the post enforcement call option holder.

     CORPORATE SERVICES PROVIDER means Wilmington Trust SP Services (London)
Limited.

     CPR means on any calculation date means the annualised principal repayment
rate of all the loans comprised in the trust property during the previous
calculation period calculated as follows:

     1 - ((1 - R) {circumflex} (12))

     where R equals the result (expressed as a percentage) of the total
principal receipts received during the period of one month (or, if shorter,
from and including the closing date) ending on that calculation date divided by
the aggregate outstanding principal balance of the loans comprised in the trust
property as at the first day of that period

                                      239




     CRYSTALLISE means when a floating charge becomes a fixed charge.

     CURRENT FUNDING SHARE means the share of Funding in the trust property
from time to time, calculated in accordance with the formula described in "The
mortgages trust - Funding share of the trust property".

     CURRENT FUNDING SHARE PERCENTAGE means the percentage share of Funding in
the trust property from time to time, calculated in accordance with the formula
described in "The mortgages trust - Funding share of the trust property".

     CURRENT INTERCOMPANY LOANS AND CURRENT INTERCOMPANY LOAN AGREEMENTS means
any loan made available by the issuing entity to Funding under the master
intercompany loan agreement in respect of the particular issue being issued on
the relevant closing date of the relevant prospectus supplement.

     CURRENT NOTES means the previous notes and any issuing entity notes, in
each case outstanding as of the date of determination.

     CURRENT SELLER SHARE means the share of the seller in the trust property
from time to time, calculated in accordance with the formula described in "THE
MORTGAGES TRUST - SELLER SHARE OF THE TRUST PROPERTY".

     CURRENT SELLER SHARE PERCENTAGE means the percentage share of the seller
in the trust property from time to time, calculated in accordance with the
formula described in "THE MORTGAGES TRUST - SELLER SHARE OF THE TRUST
PROPERTY".

     CURRENT START-UP LOAN AGREEMENTS means the first start-up loan agreement,
the second start-up loan agreement, the third start-up loan agreement, the
fourth start-up loan agreement, the fifth start-up loan agreement, the sixth
start-up loan agreement, the seventh start-up loan agreement, the eighth start-
up loan agreement and any other start-up loan agreement between Abbey and
Funding under which Abbey has made a start-up loan to Funding.

     CURRENT TERM ADVANCE means any term advance made by the issuing entity to
Funding under the current intercompany loan.


     DAY COUNT FRACTION has the meaning given to that term on page 25.


     DEALERS means the entities (if any) named as such in the relevant
prospectus supplement.

     DEFERRED CONSIDERATION means the consideration payable to the seller in
respect of the loans assigned to the mortgages trustee from time to time, which
is payable out of Funding available revenue receipts after making payments of a
higher order of priority as set out in the Funding pre-enforcement revenue
priority of payments and the Funding post enforcement priority of payments.

     DELAYED CASHBACK means an agreement by the seller to pay an amount to the
relevant borrower at a specified date following completion of the relevant
loan.

     DETERMINATION DATE means in respect of a series and class (or sub-class)
of issuing entity notes, the date(s) specified as such in the relevant
prospectus supplement.

     DILIGENCE means the process (under Scots law) by which a creditor attaches
the property of a debtor to implement or secure a court decree or judgment.

     DISTRIBUTION DATE means the eighth day of each month or, if not a London
business day, the next succeeding London business day) of each month and any
other day on which Funding acquires a further interest in the trust property
and/or mortgages trustee acquires new loans from the seller.

     DISTRIBUTION PERIOD means the period from (and including) one distribution
date, to (but excluding) the next distribution date and in respect of the first
distribution date, the period from (and including) the closing date to (but
excluding) the first distribution date.

     DISTRIBUTION PERIOD FUNDING AMOUNT means the amount produced by applying a
rate equal to the weighted average of:

     (a) the average of the standard variable mortgage rates or their
         equivalent charged to existing borrowers on residential mortgage loans
         as published from time to time, after excluding the highest and the
         lowest rate, of Alliance & Leicester plc, Halifax Plc, Lloyds TSB plc,
         HSBC Bank plc, National Westminster Bank Plc and Woolwich plc (and
         where those banks have more than one standard variable rate, the
         highest of those rates);

     (b) the rates of interest payable on the tracker loans; and

                                      240




     (c) the rates of interest payable on the fixed rate loans (including those
         capped rate loans that are subject to the specified capped rate of
         interest),

     to the notional amount of the Funding swap.

     DISTRIBUTION PERIOD SWAP PROVIDER AMOUNT means the amount produced by
applying LIBOR for three-month sterling deposits (as determined in respect of
the corresponding interest period under the intercompany loans) plus a spread
for the relevant distribution period to the notional amount of the Funding
swap.

     DOWNGRADE TERMINATION EVENT means the occurrence of an Additional
Termination Event (as defined in the Funding swap agreement or issuing entity
swap agreement) following the failure by Funding swap provider or the relevant
issuing entity swap provider, as applicable, to comply with the ratings
downgrade provisions set out in the Funding swap agreement or the relevant
issuing entity swap agreement.

     DOWNGRADE TERMINATION PAYMENT means a termination payment due and payable
to the Funding swap provider or the relevant issuing entity swap provider, as
applicable, following the occurrence of a downgrade termination event, save to
the extent that such termination payment may be satisfied by any swap
replacement payment made to Funding or the issuing entity following a downgrade
termination event in respect of the relevant swap and applied in accordance
with the relevant order of priority of payments.

     DTC means The Depository Trust Company.

     DTI means the Department of Trade and Industry.

     EARLY REPAYMENT FEE means any fee which a borrower is required to pay in
the event that he or she is in default or his or her loan becomes repayable for
any other mandatory reason or he or she repays all or any part of the relevant
loan before a specified date.

     EIGHTH START-UP LOAN means the loan made by the start-up loan provider to
Funding under the eighth start-up loan agreement.

     EIGHTH START-UP LOAN AGREEMENT means the agreement entered into on 1 April
2004 between the start-up loan provider and Funding under which the eighth
start-up loan was made by the start-up loan provider to Funding.

     ENGLISH LOAN means a loan secured by an English mortgage.

     ENGLISH MORTGAGE means a mortgage over a property in England or Wales.

     ENGLISH MORTGAGE CONDITIONS means the mortgage conditions applicable to
English loans.

     ERISA means the US Employee Retirement Income Security Act of 1974, as
amended. See further "ERISA considerations".

     EURIBOR means the Euro-Zone Interbank offered rate, and in the case of the
offered notes the Euro-Zone Interbank offered rate as determined by the agent
bank in accordance with the issuing entity paying agent and agent bank
agreement.

     EUROCLEAR means Euroclear Bank S.A./N.V.

     EXCHANGE ACT means the United States Securities Exchange Act of 1934, as
amended.

     EXISTING SWAP AGREEMENTS means any outstanding swap agreements entered
into between the previous issuing entities, the issuing entity or any new
issuing entity with the relevant existing swap provider.

     EXISTING SWAP PROVIDER DEFAULT means the occurrence of an event of default
(as defined in the relevant existing swap agreement) where an existing swap
provider is the defaulting party (as defined in the relevant existing swap
agreement).

     EXISTING SWAP PROVIDER DOWNGRADE TERMINATION EVENT means the occurrence of
an Additional Termination Event (as defined in the relevant existing swap
agreement) following the failure by the relevant existing swap provider to
comply with the ratings downgrade provisions set out in the relevant existing
swap agreement.

     EXISTING SWAP PROVIDERS means the swap providers under the relevant
existing swap agreements.

                                      241




     EXPECTED PORTFOLIO means the ensemble of (a) the portfolio of loans making
up the trust property as at the reference date and (b) the portfolio of new
loans, again as at the reference date, from which the new loans to be assigned
by the seller to the mortgages trustee by the closing date shall be drawn, in
each case together with their related security, accrued interest and other
amounts derived from such loans.

     FIFTH START-UP LOAN means the loan made by the start-up loan provider to
Funding under the fifth start-up loan agreement.

     FIFTH START-UP LOAN AGREEMENT means the agreement entered into on 8
November 2001 between the start-up loan provider and Funding under which the
fifth start-up loan was made by the start-up loan provider to Funding.

     FINAL MATURITY DATE means, in respect of a series and class (or sub-class)
of notes, the interest payment date falling in the month indicated for such
class in the relevant prospectus or (in the case of issuing entity notes) the
relevant prospectus supplement.

     FINAL PURCHASE DATE has the meaning set forth in condition 5.9.

     FINAL REPAYMENT DATE means, in relation to a term advance, the date
specified as such in the relevant loan confirmation or (in the case of issuing
entity notes) the related term advance supplement and prospectus supplement.

     FINAL SCHEDULED REPAYMENT DATE means, in relation to a scheduled
amortisation term advance, the last scheduled repayment date in respect of such
scheduled amortisation term advance.

     FIRST CLOSING DATE means the date of the first issue under the programme.

     FIRST RESERVE FUND means an amount provided from part of the proceeds of
the first start-up loan, the second start-up loan, the third start-up loan, the
previous BB term advance by Holmes Financing (No. 4) PLC, the eighth start-up
loan, any other current start-up loan or any new start-up loan and the Funding
reserve fund, as withdrawn and credited from time to time, which may be used by
Funding to meet any deficit in revenue or to repay amounts of principal, as
described further in "Credit structure - First reserve fund".

     FIRST RESERVE FUND ADDITIONAL REQUIRED AMOUNT means, at any time, the
amount specified as such in connection with the most recent issuance of notes.

     FIRST RESERVE FUND REQUIRED AMOUNT means, at any time, the amount specified
as such in connection with the most recent issuance of notes.

     FIRST RESERVE FUND TERM ADVANCES means (a) on the applicable scheduled
repayment date of each bullet term advance, that bullet term advance, (b) on
the final maturity date of each issuing entity note, previous note or new note
in respect of which a corresponding scheduled amortisation term advance (which
is a term AAA advance) has been made, that scheduled amortisation term advance,
and (c) on the final repayment date of each pass-through term advance which is
a AAA term advance, that pass-through term advance.

     FIRST RESERVE LEDGER means a ledger maintained by the cash manager for
Funding to record the amount credited to the first reserve fund from the
current start-up loans, and subsequent withdrawals and deposits in respect of
the first reserve fund.

     FIRST START-UP LOAN means the loan made by the start-up loan provider to
Funding under the first start-up loan agreement which was used in part to fund
the first reserve fund.

     FIRST START-UP LOAN AGREEMENT means the agreement entered into on 26 July
2000 between the start-up loan provider and Funding under which the first
start-up loan was made by the start-up loan provider to Funding.

     FITCH means Fitch Ratings Ltd.

     FIXED RATE NOTE means an issuing entity note, the interest basis of which
is specified in the relevant prospectus supplement as being fixed rate.

     FIXED SECURITY means a form of security which means that the chargor is
not allowed to deal with the assets subject to the charge without the consent
of the chargee.

     FLAT means a set of rooms, usually on one floor, forming a complete
residence which is equivalent to an apartment.

                                      242




     FLEXIBLE LOAN means a type of loan product that typically incorporates
features that give the borrower options to, among other things, make further
drawings on the loan account and/or to overpay or underpay interest and
principal in a given month and, for the avoidance of doubt, includes flexible
plus loans.

     FLEXIBLE PLUS LOAN means a flexible loan documented under the flexible
plus mortgage conditions 2003 or the flexible plus mortgage conditions 2006 and
described in "The loans - Characteristics of the loans - Flexible loans".

     FLOATING CHARGE means a form of charge which is not attached to specific
assets but which "floats" over a class of them and which allows the chargor to
deal with those assets in the everyday course of its business, up until the
point that the floating security is enforced, at which point it crystallises
into a fixed security.

     FLOATING RATE NOTE means an issuing entity note, the interest basis of
which is specified in the relevant prospectus supplement as being floating
rate.

     FOURTH START-UP LOAN means the loan made by the start-up loan provider to
Funding under the fourth start-up loan agreement.

     FOURTH START-UP LOAN agreement means the agreement entered into on 5 July
2001 between the start-up loan provider and Funding under which the fourth
start-up loan was made by the start-up loan provider to Funding.

     FSA means the Financial Services Authority.

     FSMA means the Financial Services and Markets Act 2000.

     FUNDING means Holmes Funding Limited.

     FUNDING AVAILABLE PRINCIPAL RECEIPTS means an amount equal to the sum of:

     (a) all Funding principal receipts received by Funding during the interest
         period ending on the relevant interest payment date and any other
         amounts standing to the credit of the Funding principal ledger;

     (b) all Funding principal receipts standing to the credit of the cash
         accumulation ledger which are to be applied on the next interest
         payment date to repay a bullet term advance and/or, as applicable, a
         scheduled amortisation term advance and for the avoidance of doubt,
         all series 1 term AAA cash amounts standing to the credit of the cash
         accumulation sub-ledger of the relevant issuing entity which are to be
         applied on the next interest payment date to repay the bullet term
         advance in respect of the AAA term advance and/or any previous term
         AAA advance, as applicable;

     (c) the amount (if any) credited to the principal deficiency ledger
         pursuant to items (f), (h), (j), (l) and (n) in the Funding pre-
         enforcement revenue priority of payments;

     (d) prior to the enforcement of the Funding security, and to be applied
         only in respect of the first reserve fund term advances, the amount
         standing to the credit of the first reserve ledger (but less any
         amounts applied or to be applied on the relevant date in payment of
         interest and other revenue expenses as set out in items (a) to (o)
         (inclusive) of the Funding pre-enforcement revenue priority of
         payments); and

     (e) prior to enforcement of the Funding security or the occurrence of an
         asset trigger event, and to be applied only in respect of Funding
         liquidity reserve fund term advances, the amount then standing to the
         credit of the Funding liquidity reserve ledger but less any amounts
         applied or to be applied on the relevant date in payment of interest
         and other revenue expenses as set out in items (A) to (O) (inclusive)
         of the Funding pre-enforcement revenue priority of payments),

     less

     (f) the amount of Funding principal receipts to be applied on the next
         interest payment date to pay items (a) to (e) (inclusive), (g), (i),
         (k) and (m) of the Funding pre-enforcement revenue priority of
         payments.

     FUNDING AVAILABLE REVENUE RECEIPTS means an amount equal to the sum of:

     (a) all mortgages trust available revenue receipts distributed to Funding
         during the interest period ending on the immediately following
         interest payment date;

     (b) other net income of Funding including all amounts of interest received
         on amounts standing to the credit of the Funding GIC account and/or
         the Funding transaction account and/or authorised

                                      243




         investments and/or amounts received by Funding under the Funding swap
         agreement (other than any early termination amount received by Funding
         under the Funding swap agreement and any amount standing to the credit
         of the Funding collateral account including interest thereon, subject
         to the circumstances described in "COLLATERAL IN THE FUNDING POST
         ENFORCEMENT PRIORITY OF PAYMENT"), in each case to be received on or
         prior to the immediately following interest payment date; and

     (c) the amount standing to the credit of the reserve ledgers.

     FUNDING COLLATERAL ACCOUNT means the designated bank account of Funding
into which collateral posted by the Funding swap provider will be deposited if
required pursuant to the Funding swap agreement.

     FUNDING DEED OF CHARGE means the deed of charge entered into on 26 July
2000 between Funding, Holmes Financing (No. 1) PLC, the corporate services
provider, the account bank, the Funding GIC provider, the security trustee, the
seller, the start-up loan providers, the cash manager and the Funding swap
provider and acceded to on 29 November 2000 by Holmes Financing (No. 2) PLC, on
23 May 2001 by Holmes Financing (No. 3) PLC, on 5 July 2001 by Holmes Financing
(No. 4) PLC, on 8 November 2001 by Holmes Financing (No. 5) PLC, amended and
restated and acceded to by Holmes Financing (No. 6) PLC on 7 November 2002,
acceded to on 26 March 2003 by Holmes Financing (No. 7) PLC, on 1 April 2004 by
Holmes Financing (No. 8) PLC, on 8 December 2005 by Holmes Financing (No. 9)
PLC, on 8 August 2006 by Holmes Financing (No. 10) PLC and amended and restated
and acceded to by the issuing entity on 28 November 2006.

     FUNDING GIC ACCOUNT means the account of Funding held with Abbey at its
branch at 21 Prescot Street, London E1 8AD. Amounts deposited to the credit of
the Funding GIC account will receive a rate of interest determined in
accordance with the Funding guaranteed investment contract.

     FUNDING GIC PROVIDER means Abbey.

     FUNDING GUARANTEED INVESTMENT CONTRACT means the guaranteed investment
contract entered into on 26 July 2000 between Funding and the Funding GIC
provider under which the Funding GIC provider agrees to pay Funding a
guaranteed rate of interest on the balance of the Funding GIC account, as
described further in "Credit structure - Mortgages trustee GIC account/Funding
GIC account".

     FUNDING LIQUIDITY RESERVE FUND means the reserve fund established on
downgrade of the long-term rating of the seller assigned by Fitch or Moody's to
meet interest and principal (in limited circumstances) on all the outstanding
notes.

     FUNDING LIQUIDITY RESERVE FUND TERM ADVANCES means (a) on the applicable
scheduled repayment date of each bullet term advance, that bullet term advance,
(b) on the final scheduled repayment date of each scheduled amortisation term
advance which is a term AAA advance, that scheduled amortisation term advance,
and (c) on the final repayment date of each pass-through term advance which is
a term AAA advance, that pass-through term advance.

     FUNDING LIQUIDITY RESERVE LEDGER means a ledger maintained by the cash
manager for Funding to record the amounts credited to the Funding liquidity
reserve fund from Funding available revenue receipts and from Funding available
principal receipts up to the Funding liquidity reserve required amount and
drawings made under the Funding liquidity reserve fund.

     FUNDING LIQUIDITY RESERVE REQUIRED AMOUNT means an amount calculated in
accordance with the formula set out in the "Credit Structure - Funding
liquidity reserve fund".

     FUNDING POST ENFORCEMENT PRIORITY OF PAYMENTS means the order in which,
following the enforcement of the Funding security, the security trustee will
apply the amounts received following enforcement of the Funding security, as
set out in "SECURITY FOR FUNDING'S OBLIGATIONS".

     FUNDING PRE-ENFORCEMENT PRINCIPAL PRIORITY OF PAYMENTS means the order in
which, prior to enforcement of the Funding security, the cash manager will
apply the Funding available principal receipts on each interest payment date,
as set out in "SECURITY FOR FUNDING'S OBLIGATIONS".

     FUNDING PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS means the order in
which, prior to enforcement of the Funding security, the cash manager will
apply the Funding available revenue receipts on each interest payment date, as
set out in "SECURITY FOR FUNDING'S OBLIGATIONS".

     FUNDING PRINCIPAL LEDGER means a ledger maintained by the cash manager for
Funding to record the amount of principal receipts received by Funding from the
mortgages trustee on each distribution date.

                                      244




     FUNDING PRINCIPAL RECEIPTS means the principal receipts paid by the
mortgages trustee to Funding on each distribution date.

     FUNDING RESERVE FUND means the amount credited to the Funding reserve fund
from the excess Funding available revenue receipts after Funding has paid all
of its obligations in respect of items ranking higher than item (u) of the
Funding pre-enforcement revenue priority of payments on each interest payment
date as described further in "CREDIT STRUCTURE - FUNDING RESERVE FUND".

     FUNDING RESERVE LEDGER means a ledger maintained by the cash manager to
record the amount credited to the Funding reserve fund from the excess Funding
available revenue receipts after Funding has paid all of its obligations in
respect of items ranking higher than item (u) of the Funding pre-enforcement
revenue priority of payments on each interest payment date, and any subsequent
withdrawals in respect of the Funding reserve fund.

     FUNDING RESERVE FUND REQUIRED AMOUNT means, at any time, the amount
specified as such in connection with the most recent issuance of notes.

     FUNDING REVENUE LEDGER means a ledger maintained by the cash manager to
record all amounts received by Funding from the mortgages trustee on each
distribution date other than principal receipts, together with interest
received by Funding on its authorised investments or pursuant to the bank
account agreement.

     FUNDING SECURED CREDITORS means the security trustee, the previous
security trustee, the Funding swap provider, the cash manager, the account
bank, the previous issuing entities, the seller, the corporate services
provider, the start-up loan provider, the issuing entity and any other entity
that accedes to the terms of the Funding deed of charge from time to time.

     FUNDING SECURITY means security created by Funding pursuant to the Funding
deed of charge in favour of the Funding secured creditors.

     FUNDING SHARE means the Funding share of the trust property from time to
time, as calculated on each distribution date.

     FUNDING SHARE PERCENTAGE means the Funding share percentage of the trust
property from time to time as calculated on each distribution date.

     FUNDING SHARE/SELLER SHARE LEDGER means the ledger of such name maintained
by the cash manager pursuant to the cash management agreement to record the
Funding share, the Funding share percentage, the seller share and seller share
percentage of the trust property.

     FUNDING SWAP means the swap documented under the Funding swap agreement
which enables Funding to hedge against the possible variance between the
mortgages trustee SVR payable on the variable rate loans, the fixed rates of
interest payable on the fixed rate loans and the rates of interest payable on
the tracker loans and a sterling LIBOR based rate for three-month sterling
deposits, as described further in "THE SWAP AGREEMENTS - THE FUNDING SWAP".

     FUNDING SWAP AGREEMENT means the 1992 ISDA Master Agreement
(Multicurrency-Cross Border) and schedule thereto entered into on 26 July 2000
(as amended and restated on 29 November 2000, as further amended by a side
letter dated 6 December 2000 and as further amended by deed on 23 May 2001)
between Funding, the Funding swap provider and the security trustee and any
confirmation documented thereunder from time to time between Funding, the
Funding swap provider and the security trustee (as each of the same may be
amended, restated, varied or supplemented from time to time).

     FUNDING SWAP PROVIDER means Abbey Financial Markets.

     FUNDING SWAP PROVIDER DEFAULT means the occurrence of an event of default
(as defined in the Funding swap agreement) where the Funding swap provider is
the defaulting party (as defined in the Funding swap agreement).

     FUNDING TRANSACTION ACCOUNT means the account in the name of Funding
maintained with the account bank pursuant to the bank account agreement or such
additional or replacement account as may for the time being be in place.

     FURTHER ADVANCE means an advance made following a request from an existing
borrower for a further amount to be lent to him or her under his or her
mortgage, where Abbey has discretion as to whether to accept that request.

     FURTHER ISSUING ENTITY NOTES means, at any time, issuing entity notes
issued after that time.

                                      245




     GLOBAL NOTES means the US global notes and the Reg S global notes.

     HIGH LOAN-TO-VALUE FEE means a fee incurred by a borrower as a result of
taking out a loan with an LTV ratio in excess of a certain percentage specified
in the offer.

     HIGHER VARIABLE RATE LOANS means variable rate loans subject to an
interest rate at a margin above the Abbey SVR or the mortgages trustee SVR, as
applicable.

     HOLDINGS means Holmes Holdings Limited.

     HOUSE means a building for human habitation.

     ICTA means Income and Corporation Taxes Act 1988.

     IN ARREARS means in respect of a mortgage account, occurs when one or more
monthly payments in respect of a mortgage account have become due and unpaid by
a borrower.

     INITIAL PURCHASE DATE has the meaning set forth in condition 5.9.


     INSOLVENCY EVENT means in respect of the seller, the servicer or the cash
manager or the issuing cash manager (each, for the purposes of this definition,
a relevant entity) means:

     (a) an order is made or an effective resolution passed or documents filed
         contemplating the winding up of or administration of the relevant
         entity;

     (b) the relevant entity ceases or threatens to cease to carry on 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) or
         becomes unable to pay its debts as they fall due or the value of its
         assets falls to less than the amounts of its liabilities (taking into
         account, for both these purposes, contingent and prospective
         liabilities) or otherwise becomes insolvent; and

     (c) proceedings (including, but not limited to, presentation of an
         application for an administration order, the filing of documents with
         the court for the appointment of an administrator or the service of a
         notice of intention to appoint an administrator) are initiated against
         the relevant entity under any applicable liquidation, administration,
         reorganisation (other than a reorganisation where the relevant entity
         is solvent) or other similar laws, save where such proceedings are
         being contested in good faith; or an administrative or other receiver,
         administrator or other similar official is appointed in relation to
         the whole or any substantial part of the undertaking or assets of the
         relevant entity or the appointment of an administrator takes effect;
         or a distress, execution, diligence or other process is enforced upon
         the whole or any substantial part of the undertaking or assets of the
         relevant entity and in any of the foregoing cases it is not discharged
         within 15 London business days; or if the relevant entity initiates or
         consents to judicial proceedings relating to itself under any
         applicable liquidation, administration, insolvency, reorganisation or
         other similar laws or makes a conveyance or assignment for the benefit
         of its creditors generally or takes steps with a view to obtaining a
         moratorium in respect of any indebtedness.

     INTERCOMPANY LOAN means all the term advances made available to Funding by
(i) a previous issuing entity or the issuing entity (as the case may be) under
a previous intercompany loan, (ii) the issuing entity under the current
intercompany loan, or (iii) the issuing entity or any new issuing entity (as
the case may be) under any new intercompany loan.

     INTERCOMPANY LOAN ACCELERATION NOTICE means an acceleration notice served
by the security trustee on Funding following an intercompany loan event of
default.

     INTERCOMPANY LOAN AGREEMENTS means the previous intercompany loan
agreements, the current intercompany loan agreements and all new intercompany
loan agreements.


     INTERCOMPANY LOAN EVENT OF DEFAULT has the meaning given to it on page
126.


     INTERCOMPANY LOAN LEDGER means a ledger maintained by the cash manager to
record payments of interest and repayments of principal made on each of the
outstanding term advances and any new term advances under any intercompany
loans.

     INTEREST DETERMINATION DATE means:

     (a) in relation to a series and class (or sub-class) of notes, the
         relevant closing date of such issuing entity notes or such other date
         as may be specified as such in the relevant prospectus or (in the case
         of issuing entity notes) the relevant prospectus supplement; and

                                      246




     (b) in relation to a term advance, the relevant closing date of the
         related series and class of notes or such other date as may be
         specified as such in the relevant loan confirmation or (in the case of
         the issuing entity notes) the relevant term advance supplement.

     INTEREST PAYMENT DATE means (i) in respect of a series and class (or sub-
class) of notes, the interest payment dates specified in the relevant
prospectus or (in the case of the issuing entity notes) the relevant prospectus
supplement, subject to the terms and conditions of the US notes and (ii) in
respect of a term advance, the interest payment date specified in the relevant
loan confirmation or (in the case of the issuing entity notes) in the relevant
prospectus supplement as applicable to such term advance.

     INTEREST PERIOD means:

     (a) in relation to a series and class (or sub-class) of issuing entity
         notes (i) the period from (and including) the relevant interest
         payment date (or in respect of the first interest period, the
         applicable interest determination date) to (but excluding) the next
         following (or first) relevant interest payment date; and

     (b) in relation to the term advances the period from (and including) the
         applicable interest payment date (or in respect of the first interest
         period, the applicable interest determination date) to (but excluding)
         the next following applicable interest payment date.

     INVESTMENT COMPANY ACT means the United States Investment Company Act of
1940, as amended.

     INVESTMENT PLAN means in respect of an interest only loan, a repayment
mechanism selected by the borrower and intended to provide sufficient funds to
redeem the full principal of a mortgage loan at maturity.

     ISSUE means each issue of issuing entity notes under the programme,
comprising one or more series and classes (or sub-classes) of issuing entity
notes.

     ISSUING ENTITIES means the previous issuing entities, the issuing entity
and any new issuing entity.

     ISSUING ENTITY ACCOUNT BANKS means the sterling account bank and the non-
sterling account bank.

     ISSUING ENTITY BANK ACCOUNT AGREEMENT means the agreement entered into on
28 November 2006 between the issuing cash managers and the issuing entity (as
the same may be amended, restated, novated, replaced or supplemented from time
to time) which governs the operation of the issuing entity transaction
accounts.

     ISSUING ENTITY CASH MANAGEMENT AGREEMENT means the issuing entity cash
management agreement entered into on 28 November 2006 between the issuing cash
manager, the issuing entity and the issuing entity security trustee (as the
same may be amended, restated, novated, replaced or supplemented from time to
time), as described further in "CASH MANAGEMENT FOR THE ISSUING ENTITY".

     ISSUING ENTITY CASH MANAGER means Abbey acting, pursuant to the issuing
entity cash management agreement, as agent for the issuing entity and the
issuing entity security trustee to manage all cash transactions and maintain
certain ledgers on behalf of the issuing entity.

     ISSUING ENTITY COLLATERAL ACCOUNT means the designated bank account of the
issuing entity into which collateral posted by the relevant issuing entity swap
provider will be deposited if required pursuant to the relevant issuing entity
swap agreement.

     ISSUING ENTITY CORPORATE SERVICES AGREEMENT means an agreement entered
into on 28 November 2006 between the issuing entity, the corporate services
provider and the issuing entity security trustee (as the same may be amended,
restated, novated, replaced or supplemented from time to time), which governs
the provision of corporate services by the corporate services provider to the
issuing entity.

     ISSUING ENTITY DEED OF CHARGE means the deed of charge entered into on 28
November 2006 between, among others, the issuing entity and the issuing entity
security trustee (as the same may be amended, restated, novated, replaced or
supplemented from time to time), under which the issuing entity charges the
issuing entity security in favour of the issuing entity security trustee for the
benefit of the issuing entity secured creditors, as described further in
"SECURITY FOR THE ISSUING ENTITY'S OBLIGATIONS".

     ISSUING ENTITY NOTES includes all of the class A notes, the class B notes,
the class M Notes, the class C notes and the class D notes of any series issued
by the issuing entity.

     ISSUING ENTITY PAYING AGENT AND AGENT BANK AGREEMENT means the agreement
entered into on 28 November 2006 (as amended, restated, supplemented, replaced
and/or novated from time to time) which sets out the appointment of the paying
agents, the registrar, the transfer agent and the agent bank for the issuing
entity notes.

                                      247




     ISSUING ENTITY POST ENFORCEMENT CALL OPTION AGREEMENT means the agreement
entered into on 28 November 2006 under which the note trustee agrees on behalf
of the holders of the class B notes, the class M notes, the class C notes and
the class D notes that following enforcement of the issuing entity security,
the post-enforcement call option holder may call for the class B notes, the
class M notes, the class C notes and the class D notes (as amended, restated,
supplemented, replaced and/or novated from time to time).

     ISSUING ENTITY POST ENFORCEMENT PRIORITY OF PAYMENTS means the order in
which, following enforcement of the issuing entity security, the issuing entity
security trustee will apply the amounts received following enforcement of the
issuing entity security, as set out in "CASHFLOWS - DISTRIBUTION OF ISSUING
ENTITY PRINCIPAL RECEIPTS AND ISSUING ENTITY REVENUE RECEIPTS FOLLOWING
ENFORCEMENT OF THE ISSUING ENTITY SECURITY AND ENFORCEMENT OF THE FUNDING
SECURITY".

     ISSUING ENTITY PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS means the
order in which, prior to enforcement of the issuing entity security, the
issuing cash manager will apply the issuing entity revenue receipts on each
interest payment date, as set out in "CASHFLOWS - DISTRIBUTION OF ISSUING
ENTITY REVENUE RECEIPTS".

     ISSUING ENTITY PRINCIPAL RECEIPTS means an amount equal to the sum of all
principal amounts repaid by Funding to the issuing entity under the master
intercompany loan.

     ISSUING ENTITY REVENUE RECEIPTS means, in relation to an interest payment
date, an amount equal to the sum of:

     (a) interest to be paid by Funding on the relevant interest payment date
         in respect of the term advances under the master intercompany loan
         agreement;

     (b) fees to be paid to the issuing entity by Funding on the relevant
         interest payment date under the terms of the master intercompany loan
         agreement;

     (c) interest payable on the issuing entity's bank accounts (but excluding
         any interest in respect of collateral provided by a issuing entity
         swap provider to the issuing entity) and any authorised investments
         which will be received on or before the relevant interest payment
         date; and

     (d) other net income of the issuing entity including amounts received or
         to be received under the issuing entity swap agreements on or before
         the relevant interest payment date (without double counting) (other
         than any early termination amount received by the issuing entity under
         the issuing entity swap agreements and any amount to be credited to
         the relevant issuing entity collateral account, including interest
         thereon, subject to the circumstances described in "CASHFLOWS -
         COLLATERAL IN THE ISSUING ENTITY POST ENFORCEMENT PRIORITY OF
         PAYMENTS").

     ISSUING ENTITY SECURED CREDITORS means the issuing entity security
trustee, the issuing entity swap providers, the note trustee, the noteholders,
the issuing entity account banks, the paying agents, the registrar, the
transfer agent, the agent bank, the corporate services provider, the issuing
entity cash manager and any new issuing entity secured creditor who accedes to
the issuing entity deed of charge from time to time under a deed of accession
or a supplemental deed.

     ISSUING ENTITY SECURITY means security created by the issuing entity
pursuant to the issuing entity deed of charge in favour of the issuing entity
secured creditors.

     ISSUING ENTITY SECURITY TRUSTEE means The Bank of New York, London Branch
at One Canada Square, London, E14 5AL.

     ISSUING ENTITY SWAP AGREEMENTS means each 1992 ISDA Master Agreement
(Multicurrency-Cross Border), schedules thereto and confirmations thereunder
relating to issuing entity swaps to be entered into on or before the closing
date of a series in relation to a series and/or class (or sub-class) of issuing
entity notes, between the issuing entity, the issuing entity swap provider and
the issuing entity security trustee (as amended, restated, novated, replaced or
supplemented from time to time).

     ISSUING ENTITY SWAP EXCLUDED TERMINATION AMOUNT means, in relation to an
issuing entity swap agreement, an amount equal to:

     (a) the amount of any termination payment due and payable to the relevant
         issuing entity swap provider as a result of an issuing entity swap
         provider default or following an issuing entity swap provider
         downgrade termination event;

     less

     (b) the amount, if any, received by the issuing entity from a replacement
         swap provider upon entry by the issuing entity into an agreement with
         such replacement swap provider to replace such issuing entity swap
         agreement which has terminated as a result of such issuing entity swap
                                      248




         provider default or following the occurrence of such issuing entity
         swap provider downgrade termination event.


     ISSUING ENTITY SWAP PROVIDER means each person who enteres into an issuing
eneity swap with the issuing entity (other than the issuing entity security
trustee) and, in relation to a series and class (or sub-class) of issuing entity
notes, shall be identified as such in the relevant prospectus supplement.


     ISSUING ENTITY SWAP PROVIDER DEFAULT means the occurrence of an Event of
Default under an issuing entity swap agreement (as defined in the relevant
issuing entity swap agreement) where the issuing entity swap provider is the
Defaulting Party (as defined in the relevant issuing entity swap agreement).

     ISSUING ENTITY SWAP PROVIDER DOWNGRADE EVENT means the occurrence of an
additional termination event under an issuing entity swap agreement following
the failure by the issuing entity swap provider to comply with the requirements
of the ratings downgrade provisions set out in the relevant issuing entity swap
agreement.


     ISSUING ENTITY SWAP RATE means the rate at which a foreign currency is
converted to sterling or, as the case may be, sterling is converted a foreign
currency under the relevant issuing entity swap or, if there is no such issuing
entity swap rate in effect at such time, the "spot" rate at which such foreign
currency is converted into sterling or as the case may be, sterling is
converted into such foreign currency on the foreign exchange markets.


     ISSUING ENTITY SWAPS means the currency swaps entered into by the issuing
entity from time to time which enable the issuing entity to hedge the amounts
it receives and pays under the master intercompany loan agreement and the
amounts it receives and must pay under each series and class of issuing entity
notes (other than sterling-denominated issuing entity notes) in the specified
currency, as identified in the relevant prospectus supplement.

     ISSUING ENTITY TRANSACTION ACCOUNTS means the following bank accounts that
the issuing entity currently maintains in its name: a sterling bank account
with Abbey at 21 Prescot Street, London E1 8AD; and a euro account and a dollar
account with Citibank, N.A., London Branch at Citigroup Centre, Canada Square,
London, E14 5LB.

     ISSUING ENTITY TRANSACTION DOCUMENTS means the documents listed in
"LISTING AND GENERAL INFORMATION".

     LENDING CRITERIA means the criteria applicable to the granting of an offer
of a mortgage to a borrower, as may be amended from time to time and as further
described in "THE LOANS - LENDING CRITERIA".

     LIBOR or STERLING LIBOR means the London Interbank Offer Rate for sterling
deposits, as determined by the agent bank in accordance with the issuing entity
paying agent and agent bank agreement.

     LINK-DETACHED means a house joined to another house or houses typically by
way of an attached garage.

     LOAN means each loan referenced by its loan identifier number and
comprising the aggregate of all principal sums, interest, costs, charges,
expenses and other monies (including all further advances) due or owing with
respect to that loan under the relevant mortgage conditions by a borrower on
the security of a mortgage from time to time outstanding or, as the context may
require, the borrower's obligations in respect of the same.

     LONDON BUSINESS DAY means a day (other than a Saturday or Sunday) on which
banks are generally open for business in London.

     LONDON STOCK EXCHANGE means London Stock Exchange plc.

     LOSSES means the realised losses experienced on the loans in the
portfolio.

     LOSSES LEDGER means the ledger of such name created and maintained by the
cash manager pursuant to the cash management agreement to record the losses on
the portfolio.

     LTV RATIO or LOAN-TO-VALUE RATIO means the ratio of the outstanding
balance of a loan to the value of the mortgaged property securing that loan.

     MAISONETTE means a flat on more than one floor used as a residence.

     MASTER DEFINITIONS AND CONSTRUCTION SCHEDULE means together, the amended
and restated master definitions and construction schedule and the issuing
entity master definitions and construction schedule signed on 28 November 2006,
as amended from time to time, which are schedules of definitions used in the
issuing entity transaction documents.

     MASTER INTERCOMPANY LOAN means all the term advances made available by the
issuing entity to Funding under the relevant intercompany loan pursuant to the
master intercompany loan agreement.

                                      249




     MASTER INTERCOMPANY LOAN AGREEMENT means the master intercompany loan
agreement entered into on 28 November 2006 between Funding, the issuing entity
and the security trustee.

     MASTER INTERCOMPANY LOAN ENFORCEMENT NOTICE means an enforcement notice
served by the security trustee in relation to the enforcement of the Funding
security following a master intercompany loan event of default under the master
intercompany loan.

     MASTER INTERCOMPANY LOAN EVENT OF DEFAULT means an event of default under
the master intercompany loan agreement.

     MIG POLICIES means mortgage indemnity guarantee policies.

     MINIMUM RATE LOANS means loans subject to a minimum rate of interest.

     MINIMUM SELLER SHARE means an amount included in the current seller share
which is calculated in accordance with the mortgages trust deed as further
described under "THE MORTGAGES TRUST".

     MONEY MARKET NOTES means the bullet redemption notes or scheduled
redemption notes, the final maturity date of which will be less than 397 days
from the closing date on which such issuing entity notes are issued.

     MOODY'S means Moody's Investors Service Limited.

     MOODY'S PORTFOLIO VARIATION TEST means the calculation methodology
provided by Moody's to the servicer from time to time for the purpose of
calculating the Moody's portfolio variation test value.

     MOODY'S PORTFOLIO VARIATION TEST VALUE means a certain percentage
resulting from the application of the Moody's portfolio variation test.

     MORTGAGE means the legal charge or standard security securing a loan.

     MORTGAGE ACCOUNT means all loans secured on the same property will be
incorporated in the same mortgage account.

     MORTGAGE CONDITIONS means the terms and conditions applicable to the loans
as contained in the seller's "Mortgage Conditions" booklet for England and
Wales or Scotland applicable from time to time.

     MORTGAGEE means the party in whose favour a mortgage is granted.

     MORTGAGE RELATED SECURITIES means as defined in the US Secondary Mortgage
Markets Enhancement Act 1984, as amended.

     MORTGAGE SALE AGREEMENT means the mortgage sale agreement entered into on
26 July 2000 as amended on 29 November 2000 and as amended and restated on 23
May 2001, 5 July 2001, 8 November 2001, 7 November 2002, 26 March 2003, 1 April
2004, 8 December 2005, 8 August 2006 and 28 November 2006 and made between the
seller, the mortgages trustee, Funding and the security trustee in relation to
the assignment of the portfolio to the mortgages trustee, as further described
in "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY".

     MORTGAGE TERMS means all the terms and conditions applicable to a loan,
including without limitation the applicable mortgage conditions and offer
conditions.

     MORTGAGES TRUST means the bare trust of the trust property held by the
mortgages trustee as to both capital and income on trust absolutely for Funding
(as to the Funding share) and the seller (as to the seller share), so that each
has an undivided beneficial interest in the trust property.

     MORTGAGES TRUST AVAILABLE REVENUE RECEIPTS means an amount equal to the
sum of:

     (a) revenue receipts on the loans (but excluding principal receipts); and

     (b) interest payable to the mortgages trustee on the mortgages trustee GIC
         account and the alternative accounts,

     less

     (c) third party amounts.

     MORTGAGES TRUST DEED means the mortgages trust deed dated 29 November
2000, as amended from time to time, between (among others) the mortgages
trustee, Funding and the seller, as further described in "THE MORTGAGES TRUST".

                                      250




     MORTGAGES TRUSTEE means Holmes Trustees Limited.

     MORTGAGES TRUSTEE ACCOUNTS means the mortgages trustee GIC account and the
alternative accounts.

     MORTGAGES TRUSTEE GIC ACCOUNT means the account in the name of the
mortgages trustee maintained with the account bank pursuant to the terms of the
bank account agreement and the mortgages trustee guaranteed investment contract
or such additional or replacement account as may for the time being be in
place.

     MORTGAGES TRUSTEE GIC PROVIDER means Abbey.

     MORTGAGES TRUSTEE GUARANTEED INVESTMENT CONTRACT means the guaranteed
investment contract entered into between the mortgages trustee and the
mortgages trustee GIC provider under which the mortgages trustee GIC provider
agrees to pay the mortgages trustee a guaranteed rate of interest on the
balance of the mortgages trustee GIC account, as described further in "CREDIT
STRUCTURE - MORTGAGES TRUSTEE GIC ACCOUNT/FUNDING GIC ACCOUNT".

     MORTGAGES TRUSTEE PRINCIPAL PRIORITY OF PAYMENTS means the order in which
the cash manager applies principal receipts on the loans on each distribution
date to each of Funding and the seller, depending on whether a trigger event
has occurred, as set out in "THE MORTGAGES TRUST".

     MORTGAGES TRUSTEE REVENUE PRIORITY OF PAYMENTS means the order in which
the cash manager applies the mortgages trust available revenue receipts on each
distribution date, as set out in "THE MORTGAGES TRUST".

     MORTGAGES TRUSTEE SVR means the standard variable rate which applies to
certain variable rate loans in the portfolio as set by the servicer, as
described further in "THE SERVICING AGREEMENT".

     N(M) means the date on which FSMA rules relating to the regulation of
mortgages came into effect, namely 31 October 2004.

     NATIONAL MORTGAGE LENDING POLICY means the lending policy of the seller as
varied from time to time.

     NEW FUNDING ENTITY means a new entity, being a wholly owned subsidiary of
Holdings, which may be established by Holdings, from time to time to issue new
notes and (with the agreement of the seller and Funding) to acquire an interest
in the trust property.

     NEW INTERCOMPANY LOAN AGREEMENTS means the intercompany loan agreements
made between any new issuing entity and Funding.

     NEW INTERCOMPANY LOANS means (i) any new loans made available by the
issuing entity to Funding under the master intercompany loan agreement in
respect of a particular issue issued on a date later than the closing date of
the relevant prospectus supplement or (ii) any new loans made available by a
new issuing entity to Funding under a new intercompany loan agreement entered
into by Funding with a new issuing entity.

     NEW ISSUE means the issue of new notes to investors by a new issuing
entity to fund a new intercompany loan or the issue of further issuing entity
notes by the issuing entity.

     NEW ISSUING ENTITY means a new wholly owned subsidiary of Holdings that is
not established as at the closing date and which, if established, will issue
new notes and make a new intercompany loan or loans to Funding.

     NEW LOANS means loans, other than the current loans, which the seller may
assign, from time to time, to the mortgages trustee pursuant to the terms of
the mortgage sale agreement.

     NEW NOTES means an issue of notes by a new issuing entity.

     NEW RELATED SECURITY means the security for the new loans which the seller
may assign to the mortgages trustee pursuant to the mortgage sale agreement.

     NEW START-UP LOAN AND NEW START-UP LOAN PROVIDER means a new start-up loan
to be made available to Funding by a new start-up loan provider when Funding
enters into a new intercompany loan agreement.

     NEW START-UP LOAN AGREEMENT means a new start-up loan agreement to be
entered into by a new start-up loan provider, Funding and the security trustee.

                                      251




     NEW SWAP AGREEMENT AND NEW SWAP PROVIDER means a swap agreement to be
entered into by a new issuing entity, a new swap provider and a new security
trustee.

     NEW TERM ADVANCES means (i) any new term advance made by the issuing
entity to Funding under the master intercompany loan agreement or (ii) any new
term advance made by a new issuing entity to Funding under a new intercompany
loan agreement entered into by Funding with that new issuing entity.

     NEW YORK BUSINESS DAY means a day (other than a Saturday or a Sunday) on
which banks are generally open in the city of New York.

     A NON-ASSET TRIGGER EVENT will occur if:

     (a) an insolvency event occurs in relation to the seller;

     (b) the seller is terminated as servicer and a new servicer is not
         appointed within 60 days;

     (c) on the distribution date immediately succeeding a seller share event
         distribution date, the seller share is equal to or less than the
         minimum seller share (determined using the amounts of the current
         seller share and minimum seller share that would exist after making
         the distributions of the principal receipts due on that distribution
         date on the basis that the cash manager assumes that those principal
         receipts are distributed in the manner described under "- MORTGAGES
         TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE
         OCCURRENCE OF A TRIGGER EVENT"); or

     (d) on the distribution date immediately succeeding a seller share event
         distribution date, the outstanding principal balance of loans
         comprising the trust property on such distribution date is less than
         the required loan balance amount in effect at that time.

     NON-STERLING ACCOUNT BANK means Citibank, N.A., London Branch situated at
Citigroup Centre, Canada Square, London E14 5LB.

     NOTEHOLDERS means the holders of issuing entity notes, previous notes or
new notes, as applicable, or any of them as the context requires.

     NOTE ENFORCEMENT NOTICE means an enforcement notice served by the note
trustee or the issuing entity security trustee in relation to the enforcement
of the issuing entity security following a note event of default under the
issuing entity notes.

     NOTE EVENT OF DEFAULT means an event of default under number 9 of the
issuing entity notes where the issuing entity is the defaulting party.

     NOTE PRINCIPAL PAYMENT means the amount of each principal payment payable
on each issuing entity note.

     NOTES includes all of the issuing entity notes, the previous notes and any
new notes.

     NOTE TRUSTEE means The Bank of New York, London Branch at One Canada
Square, London, E14 5AL.

     OFFER CONDITIONS means the terms and conditions applicable to a specific
loan as set out in the relevant offer letter to the borrower.

     OFFERED NOTES means each series and class (or sub-class) of US notes.

     OFT means the Office of Fair Trading.

     OUTSTANDING AMOUNT means following enforcement of a loan, the amount
outstanding on the payment of that loan after deducting money received under
the applicable mortgage indemnity guarantee policy.

     PASS-THROUGH TERM ADVANCE means a term advance which has no scheduled
repayment date other than the final repayment date and which is designated as a
"pass-through" term advance in the relevant prospectus supplement.

     PAYING AGENTS means the principal paying agent and the US paying agent.

     PAYMENT HOLIDAY means a period during which a borrower may suspend
payments under a mortgage loan where the borrower is permitted under the
mortgage terms to do so and will therefore not be in breach of the mortgage
terms.

                                      252




     PAYMENT RATE DATE means the eighth day (or, if not a London business day,
the next succeeding London business day) of each month.

     PAYMENT RATE PERIOD means the period from and including a payment rate
date to but excluding the next payment rate date.

     PENSION PLAN means a financial plan arranged by a borrower to provide for
such borrower's expenses during retirement.

     PORTFOLIO means at any time the loans and their related security assigned
to the mortgages trustee and held by the mortgages trustee on trust for the
beneficiaries.

     POST-ENFORCEMENT CALL OPTION means the call option granted to PECOH in
respect of the class B notes, the class M notes, the class C notes and the class
D notes under the issuing entity post enforcement call option agreement.

     POST-ENFORCEMENT CALL OPTION HOLDER or PECOH means PECOH Limited.

     PREVIOUS A TERM ADVANCES means the advances made under the previous
intercompany loan agreements or the master intercompany loan agreement, as the
case may be, from the proceeds of the issue of the series 1 class M previous
notes, the series 2 class M previous notes, the series 3 class M previous notes
and the series 4 class M previous notes.

     PREVIOUS AA TERM ADVANCES means the advances made under the previous
intercompany loan agreements or the master intercompany loan agreement, as the
case may be, from the proceeds of issue of the series 1 class B previous notes,
the series 2 class B previous notes, the series 3 class B previous notes, the
series 4 class B previous notes and the series 5 class B previous notes.

     PREVIOUS AAA TERM ADVANCES means the advances made under the previous
intercompany loan agreements or the master intercompany loan agreement, as the
case may be, from the proceeds of issue of the series 1 class A previous notes,
the series 2 class A previous notes, the series 3 class A previous notes, the
series 4 class A previous notes and the series 5 class A previous notes.

     PREVIOUS BB TERM ADVANCE means the advance made under the previous
intercompany loan agreement or the master intercompany loan agreement, as the
case may be, from the proceeds of issue of its series 3 class D previous notes.

     PREVIOUS BBB TERM ADVANCES means the advances made under the previous
intercompany loan agreements or the master intercompany loan agreement, as the
case may be, from the proceeds of issue of the series 1 class C previous notes,
the series 2 class C previous notes, the series 3 class C previous notes, the
series 4 class C previous notes and the series 5 class C previous notes.

     PREVIOUS CLOSING DATES means in respect of Holmes Financing (No. 1) PLC, 26
July 2000, in respect of Holmes Financing (No. 2) PLC, 29 November 2000, in
respect of Holmes Financing (No. 3) PLC, 23 May 2001, in respect of Holmes
Financing (No. 4) PLC, 5 July 2001, in respect of Holmes Financing (No. 5) PLC,
8 November 2001, in respect of Holmes Financing (No. 6) PLC, 7 November 2002, in
respect of Holmes Financing (No. 7) PLC, 26 March 2003, in respect of Holmes
Financing (No. 8) PLC, 1 April 2004, in respect of Holmes Financing (No. 9) PLC,
8 December 2005 and, in respect of Holmes Financing (No. 10) PLC, 8 August 2006
and in respect of the previous notes issued by the issuing entity, the date such
previous notes were issued.

     PREVIOUS INTERCOMPANY LOAN AGREEMENT means the intercompany loan
agreements made between the previous issuing entities and Funding.

     PREVIOUS INTERCOMPANY LOANS means (i) any previous loans made available by
the previous issuing entities to Funding under the previous intercompany loan
agreements or (ii) any previous loans made available by the issuing entity to
Funding under the master intercompany loan agreement in respect of a particular
issue issued on a date prior to the closing date of the relevant prospectus
supplement.

     PREVIOUS ISSUES means the issue of the previous notes.

     PREVIOUS ISSUING ENTITIES means Holmes Financing (No. 1) PLC, Holmes
Financing (No. 2) PLC, Holmes Financing (No. 3) PLC, Holmes Financing (No. 4)
PLC, Holmes Financing (No. 5) PLC, Holmes Financing (No. 6) PLC, Holmes
Financing (No. 7) PLC, Holmes Financing (No. 8) PLC, Holmes Financing (No. 9)
PLC and Holmes Financing (No. 10) PLC.

     PREVIOUS ISSUING ENTITY ACCOUNT BANKS means the sterling account bank and
the non-sterling account bank in respect of previous issuing entities.

                                      253



     PREVIOUS ISSUING ENTITY SECURITY means security created by the previous
issuing entities pursuant to the previous issuing entity deeds of charge in
favour of the previous issuing entity secured creditors.

     PREVIOUS ISSUING ENTITY SECURITY TRUSTEE means The Bank of New York,
London Branch at One Canada Square, London, E14 5AL and JPMorgan Chase Bank,
N.A., London Branch at Trinity Tower, 9 Thomas More Street, London E1W 1YT.

     PREVIOUS NOTES means includes all of the class A previous notes, the class
B previous notes, the class C previous notes, the class D previous notes and
the class M previous notes.

     PREVIOUS NOTE TRUSTEE means The Bank of New York, London Branch at One
Canada Square, London, E14 5AL and JPMorgan Chase Bank, N.A., London Branch at
Trinity Tower, 9 Thomas More Street, London E1W 1YT.

     PREVIOUS SECURITY TRUSTEE means JPMorgan Chase Bank, N.A., London Branch
at Trinity Tower, 9 Thomas More Street, London E1W 1YT.

     PREVIOUS SWAP AGREEMENTS means the swap agreements entered into between
the previous issuing entities and the previous swap providers in relation to
the previous swaps.

     PREVIOUS SWAP PROVIDERS means Barclays Bank PLC, UBS AG (acting through
its business group UBS Warburg), General Re Financial Securities Limited,
Westdeutsche Landesbank Girozentrale, Credit Suisse First Boston International,
Citibank, N.A., London Branch, Banque AIG, London branch, Swiss Re Financial
Products Corporation or any of them as the context requires.

     PREVIOUS SWAPS means the dollar currency swaps, the euro currency swaps
and the fixed-floating interest swap entered into by Holmes Financing (No. 1)
PLC, the dollar currency swaps and the euro currency swaps entered into by
Holmes Financing (No. 2) PLC, the dollar currency swaps and the euro currency
swaps entered into by Holmes Financing (No. 3) PLC, the dollar currency swaps,
the euro currency swaps and the Swiss franc currency swap entered into by
Holmes Financing (No. 4) PLC, the dollar currency swaps, the euro currency
swaps and the Swiss franc currency swap entered into by Holmes Financing (No.
5) PLC, the dollar currency swaps, the euro currency swaps and the Swiss franc
currency swap entered into by Holmes Financing (No. 6) PLC, the dollar currency
swaps and euro currency swaps entered into by Holmes Financing (No. 7) PLC, the
dollar currency swaps and the euro currency swaps entered into by Holmes
Financing (No. 8) PLC, the dollar currency swaps and the euro currency swap
entered into by Holmes Financing (No. 9) PLC, and the dollar currency swaps and
the euro currency swap entered into by Holmes Financing (No. 10) PLC, each
under the previous swap agreements.

     PREVIOUS TERM ADVANCES means (i) any previous term advance made by the
previous issuing entities to Funding under the relevant previous intercompany
loan agreement or (ii) any previous term advance made by the issuing entity to
Funding under the master intercompany loan agreement.

     PRINCIPAL DEFICIENCY LEDGER means the ledger of such name maintained by
the cash manager, comprising on the date of this prospectus five sub-ledgers,
the AAA principal deficiency sub-ledger, the AA principal deficiency sub-
ledger, the A principal deficiency sub-ledger, the BBB principal deficiency
sub-ledger and the BB principal deficiency sub-ledger and which records any
deficiency of principal (following a loss on a loan or the application of
principal receipts to meet any deficiency in Funding available revenue
receipts) in respect of payments due under the outstanding intercompany loans.

     PRINCIPAL LEDGER means the ledger of such name maintained by the cash
manager on behalf of the mortgages trustee pursuant to the cash management
agreement to record any retained principal receipts plus principal receipts on
the loans and payments of principal from the mortgages trustee GIC account to
Funding and the seller on each distribution date. Together the principal ledger
and the revenue ledger reflect the aggregate of all amounts of cash standing to
the credit of the mortgages trustee GIC account.

     PRINCIPAL PAYING AGENT means The Bank of New York, London Branch acting
through its specified office at One Canada Square, London E14 5AL.

     PRINCIPAL PAYMENT RATE means the average monthly rolling principal payment
rate on the loans for the 12 months immediately preceding the relevant
distribution date, calculated on each payment rate date.

     PRINCIPAL RECEIPTS means all principal amounts received from borrowers in
respect of the loans or otherwise paid or recovered in respect of the loans and
their related security representing monthly repayments of principal,
prepayments of principal, redemption proceeds and amounts recovered on
enforcement representing principal (but excluding principal received or treated
as received in respect of a loan subsequent to the completion of enforcement
procedures and certain early repayment fees).

     PRODUCT SWITCH means a variation to the financial terms and conditions of
a loan other than:

     (a) any variation agreed with a borrower to control or manage arrears on
         the loan;

                                      254




     (b) any variation in the maturity date of the loan unless it is extended
         beyond July 2038;

     (c) any variation imposed by statute;

     (d) any variation of the principal available and/or the rate of interest
         payable in respect of the loan where that rate is offered to the
         borrowers of more than 10 per cent. by outstanding principal amount of
         loans comprised in the trust property in any interest period; or

     (e) any variation in the frequency with which the interest payable in
         respect of the loan is charged.

     PROGRAMME AGREEMENT means the agreement entered into on 17 November 2006,
as amended from time to time, between amongst others, the issuing entity,
Funding and the dealers named therein (or deemed named therein).

     PROGRAMME DATE means 28 November 2006.


     PROGRAMME RESOLUTION has the meaning given to that term on page 209.


     PROSPECTUS means the prospectus or other offering document pursuant to
which issuing entity notes were issued.

     PROSPECTUS RULES means the prospectus rules made pursuant to FSMA.


     PURCHASE OPTION has the meaning set forth in condition 5.9.


     PURPOSE-BUILT means in respect of a residential dwelling, built or made
for such a residential purpose (as opposed to converted).

     RATING means rating assigned by the rating agencies to the current notes
or new notes.

     RATING AGENCIES means each of Moody's, Standard & Poor's and Fitch.

     REASONABLE, PRUDENT MORTGAGE LENDER means includes a lender acting within
the policy applied by the seller from time to time to the originating,
underwriting and servicing of loans beneficially owned by the seller outside
the mortgages trust.

     RECEIVER means a receiver appointed by the issuing entity security trustee
and/or the security trustee, respectively pursuant to the issuing entity deed
of charge and/or the Funding deed of charge.

     REFERENCE BANKS means at the closing date, the London office of each of
the following banks: ABN AMRO Bank N.V., Barclays Bank PLC, Citibank, N.A. and
The Royal Bank of Scotland PLC.


     REFERENCE DATE has the meaning given to that term on page 155.


     REGISTERS OF SCOTLAND means the Land Register of Scotland and/or the
General Register of Sasines.

     REGISTRAR means The Bank of New York (Luxembourg) S.A. at Aerogolf Center,
1A Hoehenhof, L-1736 Senningerberg, Luxembourg.

     REG S or REGULATION S means Regulation S under the Securities Act.

     REG S GLOBAL NOTES means each Reg S note represented on issue by a global
note in registered form for each such class.

     REG S NOTES means each class of issuing entity notes sold in reliance on
Regulation S.

     REGULATED MORTGAGE CONTRACT means as currently defined under FSMA (with
effect from N(M), a credit agreement is a regulated mortgage contract if, at
the time it is entered into: (a) the contract is one under which the lender
provides credit to an individual or to a trustee; (b) the contract provides
that the obligation of the individual/trustee to repay is to be secured by a
first legal mortgage on land (other than timeshare accommodation) in the UK;
and (c) at least 40 per cent. of that land is used, or is intended to be used,
as or in connection with a dwelling by the individual or (in the case of credit
provided to the trustee) by an individual who is a beneficiary of the trust, or
by a related person (and, for the avoidance of doubt, where a contract provides
for such repayment obligation to be secured by, in Scotland, a first standard
security, that contract can amount to a "regulated mortgage contract" if the
other elements of the definition are satisfied).

     REGULATIONS means the Unfair Terms in Consumer Contract Regulations 1994
and 1999.

     REINSTATEMENT means in relation to a property that has been damaged,
repairing or rebuilding that property to the condition that it was in prior to
the occurrence of the damage.

                                      255




     RELATED SECURITY in relation to a loan, the security for the repayment of
that loan including the relevant mortgage or standard security and all other
matters applicable thereto acquired as part of the portfolio assigned to the
mortgages trustee.

     RELEVANT BULLET AMOUNT has the meaning given to it under "THE MORTGAGES
TRUST - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY - PRINCIPAL RECEIPTS".

     RELEVANT CLOSING DATE means, in respect of a series and class (or sub-
class) of issuing entity notes, the closing date specified in the relevant
prospectus supplement.

     RELEVANT DEPOSIT AMOUNT means the sum of the following:

     (a) either:

         (i)  prior to any optional redemption date in respect of the issuing
              entity notes, any new notes or any previous notes (pursuant to
              the terms and conditions thereof) or if an optional redemption
              date has occurred in respect of the issuing entity notes, any new
              notes or any previous notes (pursuant to the terms and conditions
              thereof) and the option has been exercised by the issuing entity,
              any new issuing entity or, as the case may be, any previous
              issuing entity, an amount equal to:

              the Funding share of the trust property (as most recently
              calculated)/the Funding share of the trust property on the
              closing date x the first reserve fund required amount; or

         (ii) if the issuing entity, any new issuing entity or any previous
              issuing entity does not exercise its option to redeem the issuing
              entity notes, any new notes or any previous notes issued by it on
              any optional redemption date pursuant to the terms and conditions
              thereof, an amount equal to:

         the Funding share of the trust property (as most recently
         calculated)/the Funding share of the trust property on the closing
         date x the first reserve fund required amount x 2;

     (b) any amounts standing to the credit of the Funding GIC account which
         will be applied on the next following interest payment date to pay
         term advances which in turn will result in any issuing entity notes,
         any new notes or any previous notes having ratings of AAA, AA, A-1+ or
         A-1 from Standard & Poor's to be redeemed in whole or in part;

     (c) any amounts standing to the credit of the mortgages trustee GIC
         account which will be distributed to Funding on the next following
         distribution date and which will be applied by Funding on the next
         following interest payment date to pay term advances which in turn
         will result in any issuing entity notes, any new notes or any previous
         notes having ratings of AAA, AA, A-1+ or A-1 from Standard & Poor's to
         be redeemed in whole or in part; and

     (d) any other amounts standing to the credit of accounts maintained by the
         mortgages trustee, Funding or the issuing entity, new issuing entity
         or previous issuing entity with any issuing cash manager and which
         would otherwise be required by Standard & Poor's to be rated A-1+,

less any amounts invested in authorised investments or maintained in accounts
at a bank rated at least A-1+ by Standard & Poor's.

     RELEVANT ISSUING ENTITIES means the previous issuing entities, the issuing
entity and any new issuing entities, as applicable.

     REQUIRED SUBORDINATED AMOUNT means the class A required subordinated
amount, the class B required subordinated amount, the class C required
subordinated amount and/or the class M required subordinated amount, as
applicable.

     REQUIRED SUBORDINATED PERCENTAGE means the class A required subordinated
percentage, the class B required subordinated percentage, the class C required
subordinated percentage and/or the class M required subordinated percentage, as
applicable.

     RESERVE FUNDS means the first reserve fund, the second reserve fund, the
Funding reserve fund and the Funding liquidity reserve fund.

     RESERVE LEDGERS means the first reserve ledger, the second reserve ledger,
the Funding reserve ledger and Funding liquidity reserve ledger.

     RETAINED PRINCIPAL RECEIPTS has the meaning given to it under "THE
MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY - PRINCIPAL
RECEIPTS".

     REVENUE LEDGER means the ledger(s) of such name created and maintained by
the cash manager on behalf of the mortgages trustee pursuant to the cash
management agreement to record revenue receipts on the loans and interest from
alternative accounts and the mortgages trustee GIC account and payments of
revenue receipts from the mortgages trustee GIC account to Funding and the
seller on each distribution date. The revenue ledger and the principal ledger
together reflect the aggregate of all amounts of cash standing to the credit of
the mortgages trustee GIC account and the alternative accounts.

                                      256




     REVENUE RECEIPTS means amounts received by the mortgages trustee in
respect of the loans other than principal receipts and third party amounts and
whether received in the mortgages trustee GIC account or any alternative
account.

     REWARD CASHBACK means an amount that the seller has agreed to pay to a
borrower under a reward loan at periodic intervals whilst such reward loan is
outstanding.

     REWARD LOAN means a loan which includes a reward cashback.

     SCHEDULED AMORTISATION amount has the meaning given to it under "THE
MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY - PRINCIPAL
RECEIPTS".

     SCHEDULED AMORTISATION PERIOD means the period commencing on the
distribution date falling three months prior to the scheduled repayment date of
a scheduled amortisation amount and which ends on the date that an amount equal
to the relevant scheduled amortisation amount has been accumulated by Funding.

     SCHEDULED AMORTISATION TERM ADVANCES means any term advance that is
scheduled to be repaid in instalments of more than one scheduled repayment
date, namely those term advances designated as a "scheduled amortisation" term
advance.

     SCHEDULED REDEMPTION DATES means, in respect of a series and class (or
sub-class) of notes, the interest payment date, if any, specified in the
relevant prospectus or (in the case of the issuing entity notes) the relevant
prospectus supplement, for the payment of principal, subject to the terms and
conditions of the US notes.

     SCHEDULED REPAYMENT means the principal amount due to be paid on the
scheduled repayment date of the relevant term advances.

     SCHEDULED REPAYMENT DATES means, in respect of a term advance, the
interest payment date(s) specified in the relevant prospectus or (in the case
of the issuing entity notes) the relevant prospectus supplement and term
advance supplement for the scheduled repayment of principal.

     SCOTTISH DECLARATION OF TRUST means each declaration of trust granted by
the seller in favour of the mortgages trustee pursuant to the mortgage sale
agreement transferring the beneficial interest in Scottish loans and their
related security to the mortgages trustee.

     SCOTTISH LOAN means a loan secured by a Scottish mortgage.

     SCOTTISH MORTGAGE means a mortgage over a property in Scotland.

     SCOTTISH MORTGAGE CONDITIONS means the mortgage conditions applicable to
Scottish loans.

     SEC means the United States Securities and Exchange Commission.

     SECOND RESERVE FUND means reserve fund established on 29 November 2000 and
funded from excess Funding available revenue receipts, as described further in
"CREDIT STRUCTURE - SECOND RESERVE FUND", and further funded on 5 July 2001
from part of the proceeds of the previous term BB advance.

     SECOND RESERVE FUND REQUIRED AMOUNT means an amount calculated in
accordance with the formula set out in "CREDIT STRUCTURE - SECOND RESERVE
FUND".

     SECOND RESERVE LEDGER means a ledger maintained by the cash manager to
record the amount credited to the second reserve fund, and subsequent
withdrawals and deposits in respect of the second reserve fund.

     SECOND START-UP LOAN means the loan made by the start-up loan provider to
Funding under the second start-up loan agreement which was used in part to fund
the first reserve fund.

     SECOND START-UP LOAN AGREEMENT means the agreement entered into on 29
November 2000 between the start-up loan provider and Funding under which the
second start-up loan was made by the start-up loan provider to Funding.

     SECURITIES ACT means the United States Securities Act of 1933, as amended.


     SECURITY TRUSTEE means JPMorgan Chase Bank, N.A., London Branch at
Trinity Tower, 9 Thomas More Street, E1W 1YT.


     SELLER means Abbey.

                                      257




     SELLER'S POLICY means the originating, underwriting, administration,
arrears and enforcement policy applied by the seller from time to time to loans
and their related security owned solely by the seller.

     SELLER SHARE means the seller share of the trust property from time to
time as calculated on each distribution date.

     SELLER SHARE EVENT has the meaning given to it under "THE MORTGAGES TRUST
- - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY - PRINCIPAL RECEIPTS".

     SELLER SHARE EVENT DISTRIBUTION DATE means a distribution date on which a
seller share event occurs.

     SELLER SHARE PERCENTAGE means the seller share percentage of the trust
property from time to time as calculated on each distribution date.

     SENIOR EXPENSES means amounts ranking in priority to interest due on the
term advances.

     SERIES 1 CLASS A PREVIOUS NOTES means the series 1 class A previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 1 CLASS B PREVIOUS NOTES means the series 1 class B previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 1 CLASS C PREVIOUS NOTES means the series 1 class C previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 1 CLASS M PREVIOUS NOTES means the series 1 class M previous notes
issued by Holmes Financing (No. 7) PLC or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 1 TERM AAA CASH AMOUNT has the meaning given to it under "THE
MORTGAGES TRUST - CASH MANAGEMENT AND ALLOCATION OF TRUST PROPERTY - PRINCIPAL
RECEIPTS".

     SERIES 2 CLASS A PREVIOUS NOTES means the series 2 class A previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 2 CLASS B PREVIOUS NOTES means the series 2 class B previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 2 CLASS C PREVIOUS NOTES means the series 2 class C previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 2 CLASS M PREVIOUS NOTES means the series 2 class M previous notes
issued by Holmes Financing (No. 7) PLC or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 3 CLASS A PREVIOUS NOTES means the series 3 class A previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 3 CLASS A1 PREVIOUS NOTES means the series 3 class A1 previous
notes issued by the previous issuing entities or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 3 CLASS A2 PREVIOUS NOTES means the series 3 class A2 previous
notes issued by the previous issuing entities or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 3 CLASS B PREVIOUS NOTES means the series 3 class B previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

                                      258




     SERIES 3 CLASS C PREVIOUS NOTES means the series 3 class C previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 3 CLASS D PREVIOUS NOTES means the series 3 class D1 previous
notes, the series 3 class D2 previous notes and the series 3 class D3 previous
notes issued by the previous issuing entities or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 3 CLASS D1 PREVIOUS NOTES means the series 3 class D1 previous
notes issued by Holmes Financing (No. 4) PLC or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 3 CLASS D2 PREVIOUS NOTES means the series 3 class D2 previous
notes issued by Holmes Financing (No. 4) PLC or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 3 CLASS D3 PREVIOUS NOTES means the series 3 class D3 previous
notes issued by Holmes Financing (No. 4) PLC or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 3 CLASS M PREVIOUS NOTES means the series 3 class M previous notes
issued by Holmes Financing (No. 7) PLC or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 4 CLASS A PREVIOUS NOTES means the series 4 class A previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 4 CLASS B PREVIOUS NOTES means the series 4 class B previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 4 CLASS A1 PREVIOUS NOTES means the series 4 class A1 previous
notes issued by the previous issuing entities or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 4 CLASS A2 PREVIOUS NOTES means the series 4. class A2 previous
notes issued by the previous issuing entities or the issuing entity, as
described further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE
PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus
supplement.

     SERIES 4 CLASS C PREVIOUS NOTES means the series 4 class C previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 4 CLASS M PREVIOUS NOTES means the series 4 class M previous notes
issued by the previous issuing entities or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 5 CLASS A PREVIOUS NOTES means the series 5 class A previous notes
issued by Holmes Financing (No. 6) PLC or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 5 CLASS B PREVIOUS NOTES means the series 5 class B previous notes
issued by Holmes Financing (No. 6) PLC or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING ENTITIES, THE PREVIOUS NOTES
AND THE PREVIOUS INTERCOMPANY LOANS" in the relevant prospectus supplement.

     SERIES 5 CLASS C PREVIOUS NOTES means the series 5 class C previous notes
issued by Holmes Financing (No. 6) PLC or the issuing entity, as described
further in "DESCRIPTION OF THE PREVIOUS ISSUING

                                      259





ENTITIES, THE PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS" in the
relevant prospectus supplement.

     SERVICER means Abbey or such other person as may from time to time be
appointed as servicer of the portfolio pursuant to the servicing agreement.

     SERVICING AGREEMENT means the agreement between the mortgages trustee, the
security trustee and Funding under which the servicer agrees to administer the
loans and their related security comprised in the portfolio, as described
further in "THE SERVICING AGREEMENT".

     SEVENTH START-UP LOAN means the loan made by the start-up loan provider to
Funding under the seventh start-up loan agreement.

     SEVENTH START-UP LOAN AGREEMENT means the agreement entered into on 26
March 2003 between the start-up loan provider and Funding under which the
seventh start-up loan was made by the start-up loan provider to Funding.

     SHORTFALL means the deficiency of Funding available income receipts on an
interest payment date over the amounts due by Funding under the Funding pre-
enforcement revenue priority of payments.

     SIXTH START-UP LOAN means the loan made by the start-up loan provider to
Funding under the sixth start-up loan agreement.

     SIXTH START-UP LOAN AGREEMENT means the agreement entered into on 7
November 2002 between the start-up loan provider and Funding under which the
sixth start-up loan was made by the start-up loan provider to Funding.

     SPECIFIED MINIMUM RATE means the rate specified in the offer conditions.

     STABILISED RATE means the rate to which any loan reverts after the
expiration of any period during which any alternative method(s) of calculating
the interest rate specified in the offer conditions are used.

     STANDARD & POOR'S means Standard & Poor's Rating Services, a division of
The McGraw-Hill Companies, Inc.

     START-UP LOAN AGREEMENTS means the current start-up loan agreements and
all new start-up loan agreements.

     START-UP LOAN PROVIDER means Abbey, in its capacity as provider of the
first start-up loan, the second start-up loan, the third start-up loan, the
fourth start-up loan, the fifth start-up loan, the sixth start-up loan, the
seventh start-up loan and the eighth start-up loan.

     STERLING ACCOUNT BANK means Abbey acting through its branch at 21 Prescot
Street, London E1 8AD.


     STRESSED EXCESS SPREAD has the meaning given to it on page 75.


     SUBSCRIPTION AGREEMENT means an agreement supplemental to the programme
agreement in or substantially in the form set out in the programme agreement or
such other form as may be agreed between the issuing entity and the dealers.

     SVR means the Abbey SVR or the mortgages trustee SVR, as applicable.

     SVR LOAN means a loan which is subject to the mortgages trustee SVR or, as
applicable, the Abbey SVR.

     SWAP AGREEMENTS means the Funding swap agreement and the issuing entity
swap agreements.

     SWAP EARLY TERMINATION EVENT means a circumstance in which a swap
agreement can be terminated prior to its scheduled termination date.

     SWAP PROVIDERS means the Funding swap provider and/or any of the issuing
entity swap providers.

     SWAP REPLACEMENT PAYMENT means any payment received by the issuing entity
from a replacement swap counterparty as consideration for the entry into by the
issuing entity of a replacement swap.

     TARGET BUSINESS DAY means a day on which the Trans-European Automated
Real-time Gross settlement Express Transfer (TARGET) System is open.

                                      260




     TERM ADVANCES means the outstanding previous term advances, the current
term advances or the new term advances.

     TERM ADVANCE RATING means the designated rating assigned to a term advance
which corresponds to the rating of the class of notes when first issued to
provide funds for that term advance so that, for example, any term AAA advance
has a term advance rating of AAA to reflect the ratings of AAA/Aaa/AAA then
assigned to the corresponding notes.

     TERM ADVANCE SUPPLEMENT means in relation to any term advance made
available by the issuing entity, the document between, amongst others, Funding
and the issuing entity recording the principal terms of such term advance.

     TERRACED means a house in a row of houses built in one block in a uniform
style.

     THIRD PARTY AMOUNTS includes:

     (a) payments of high loan-to-value fees due to the seller;

     (b) amounts under a direct debit which are repaid to the bank making the
         payment if such bank is unable to recoup that amount itself from its
         customer's account; or

     (c) payments by borrowers of early repayment fees and product charges
         which are due to the seller.

     THIRD START-UP LOAN means the loan made by the start-up loan provider to
Funding under the third start-up loan agreement which was used in part to fund
the first reserve fund.

     THIRD START-UP LOAN AGREEMENT means the agreement entered into on 23 May
2001 between the start-up loan provider and Funding under which the third
start- up loan was made by the start-up loan provider to Funding.

     TRACKER LOAN means a loan where interest is linked to a variable interest
rate other than the SVR. For example, the rate on a tracker loan may be set at
a fixed or variable margin above or below sterling LIBOR or above or below
rates set from time to time by the Bank of England.

     TRACKER RATE means the rate of interest applicable to a tracker loan
(before applying any cap or minimum rate).

     TRANSACTION ACCOUNT means the account in the name of the issuing entity
maintained with the sterling account bank pursuant to the issuing entity bank
account agreement or such other additional or replacement account as may for
the time being be in place.

     TRANSACTION DOCUMENTS means the issuing entity transaction documents, the
previous intercompany loan agreements, the current start-up loan agreements,
the previous swap agreements, other documents relating to the issue of previous
notes by the previous issuing entities and any new intercompany loan
agreements, new start-up loan agreements, new swap agreements, other documents
relating to issues of new notes by new issuing entities, the mortgages trustee
guaranteed investment contract and all other agreements referred to therein.

     TRANSFER AGENT means The Bank of New York (Luxembourg S.A.) at Aerogolf
Center, 1A, Hoehenhof, L-1736 Senningerberg, Luxembourg.

     TRANSFER DATE means, in respect of an issue, the date (as specified in the
relevant prospectus supplement) on which the remarketing bank agrees to seek
purchasers of the relevant issuing entity notes.

     TRANSFER PRICE means, in respect of an issue, the price obtained by the
remarketing bank from third party purchasers, prior to the relevant transfer
date, for the relevant issuing entity notes tendered by it.

     TRIGGER EVENT means an asset trigger event and/or a non-asset trigger
event.

     TRUST DEED means the principal agreement entered into on 28 November 2006
governing the issuing entity notes, as further described in "DESCRIPTION OF THE
TRUST DEED".

     TRUST PROPERTY includes:

     (a) the sum of {pound-sterling}100 settled by the corporate services
         provider on trust on the date of the mortgages trust deed;

     (b) the portfolio of loans and their related security assigned to the
         mortgages trustee by the seller at their relevant sale dates;

                                      261




     (c) any new loans and their related security assigned to the mortgages
         trustee by the seller;

     (d) any drawings under flexible loans;

     (e) any interest and principal paid by borrowers on their loans;

     (f) any other amounts received under the loans and related security
         (excluding third party amounts); and

     (g) amounts on deposit and interest earned on such amounts in the
         mortgages trustee GIC account and in the alternative accounts.

     UK LISTING AUTHORITY means the FSA in its capacity as competent authority
under FSMA.

     UNDERPAYMENT means a reduced payment by the borrower under a flexible loan
and where such reduced payment is in place of the monthly payment set out in
the mortgage offer (or any changed monthly payment subsequently notified by the
lender to the borrower), where there are sufficient available funds to fund the
difference between the monthly payment and this reduced payment and where the
borrower is not in breach of the mortgage terms for making such payment.

     UNDERWRITING AGREEMENT means each agreement entered into among the issuing
entity and the underwriters that sets forth the terms whereby the underwriters
may acquire US notes for their own accounts and/or may sell US notes from time
to time in one or more transactions, including negotiated transactions, at a
fixed public offering price or at varying prices determined at the time of sale.

     UNITED STATES PERSON means:

     (a) a citizen or resident of the United States;

     (b) a domestic partnership;

     (c) a domestic corporation;

     (d) any estate (other than a foreign estate); and

     (e) any trust if:

         (i)  a court within the United States is able to exercise primary
              supervision over the administration of the trust; and

         (ii) one or more United States fiduciaries have the authority to
              control all substantial decisions of the trust.

     US GLOBAL NOTES means each US note represented on issue by a global note
in registered form for each such class.

     US NOTES means each series and class of notes which are registered with
the SEC under the Securities Act.

     US PAYING AGENT means The Bank of New York, New York Branch at 101 Barclay
Street, New York, NY10286.

     US TAX COUNSEL means Cleary Gottlieb Steen & Hamilton LLP.

     VALUATION means a methodology for determining the value of a property
which would meet the standards of a reasonable, prudent mortgage lender (as
referred to under "THE SERVICER AND THE SERVICING AGREEMENT - THE SERVICING
AGREEMENT - UNDERTAKINGS BY THE SERVICER") and which has been approved by the
Director of Group Property and Survey of the seller.

     VALUATION FEE means a fee incurred by borrowers as a result of the seller
or servicer obtaining a valuation of the property.

     VARIABLE MORTGAGE RATE means the rate of interest which determines the
amount of interest payable each month on a variable rate loan.

     VARIABLE RATE LOAN means a loan where the interest rate payable by the
borrower varies in accordance with a specified variable rate.

     VAT means value added tax.

     WAFF means weighted average repossession frequency.

     WALS means weighted average loss severity.

     WITHHOLDING TAX means a tax levied under United Kingdom law, as further
described in "UNITED KINGDOM TAXATION - PAYMENT OF INTEREST ON THE ISSUING
ENTITY NOTES".

                                      262




                                ISSUING ENTITY
                           HOLMES MASTER ISSUER PLC
                             Abbey National House
                                2 Triton Square
                                Regent's Place
                                London NW1 3AN



                                   SERVICER
                              ABBEY NATIONAL PLC
                             Abbey National House
                                2 Triton Square
                                Regent's Place
                                London NW1 3AN










                                                                         
     REGISTRAR AND TRANSFER AGENT                                       US PAYING AGENT
THE BANK OF NEW YORK (LUXEMBOURG) S.A.                       THE BANK OF NEW YORK, NEW YORK BRANCH
           Aerogolf Center                                              New York Branch
            1A, Hoehenhof                                              101 Barclay Street
         L-1736 Senningerberg                                               New York
      Grand Duchy of Luxembourg                                             NY 10286

                                                        NOTE TRUSTEE, ISSUING ENTITY SECURITY TRUSTEE,
                                                            AGENT BANK AND PRINCIPAL PAYING AGENT


           SECURITY TRUSTEE
JPMORGAN CHASE BANK, N.A., LONDON BRANCH                        THE BANK OF NEW YORK, LONDON BRANCH
  Trinity Tower, 9 Thomas More Street,                                 One Canada Square
            London E1W 1YT                                               London E14 5AL





 LEGAL ADVISERS TO THE UNDERWRITERS, THE MANAGERS, THE NOTE TRUSTEE, THE ISSUING
                ENTITY SECURITY TRUSTEE AND THE SECURITY TRUSTEE




                                                                         
  as to English law and US law                                           as to Scots law
       ALLEN & OVERY LLP                                                 TODS MURRAY LLP
       One Bishops Square                                                Edinburgh Quay
         London E1 6AO                                                 133 Fountainbridge
                                                                       Edinburgh EH3 9AG




             LEGAL ADVISERS TO THE ISSUING ENTITY AND THE SERVICER




                                                                         
     as to English law                                                     as to US law
     SLAUGHTER AND MAY                                         CLEARY GOTTLIEB STEEN & HAMILTON LLP
      One Bunhill Row                                                   One Liberty Plaza
      London EC1Y 8YY                                                        New York
                                                                          New York 10006




                                as to Scots law


                                TODS MURRAY LLP
                                Edinburgh Quay
                              133 Fountainbridge
                               Edinburgh EH3 9AG


                                      263





                                    PART II

                  INFORMATION NOT REQUIRED IN THE PROSPECTUS



ITEM 14.OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
    Following are the estimated expenses* (expressed in US dollars based on an
exchange rate of US$1.00={pound-sterling}0.52), other than underwriting
discounts and commissions, to be incurred in connection with the offering and
distribution of the securities being offered under this registration
statement:



Securities and Exchange Commission registration fee...............     $153,500
                                                                         
Printing and engraving expenses...................................     $100,000
Legal fees and expenses...........................................   $1,500,000
Accounting fees and expenses......................................     $400,000
Trustee's fees and expenses.......................................     $100,000
Rating agency fees................................................   $1,200,000
Miscellaneous.....................................................     $100,000
Total.............................................................   $3,553,500
                                                                    ===========



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

* All amounts are estimated of expenses incurred in connection with the issuance
and distribution of a series of securities in aggregate principal amount assumed
for these purposes to be approximately one-third of the principal amount of
securities registered hereby. Accordingly, only approximately one-third of the
SEC Registration Fee paid upon the filing of the Registration Statement is
included in the table above.



ITEM 15.INDEMNIFICATION OF DIRECTORS AND OFFICERS
HOLMES FUNDING LIMITED ("FUNDING")
    Subject to the provisions of the United Kingdom Companies Act 1985, the
laws which govern the organization of Funding provide for every director or
other officer or auditor of Funding to be indemnified out of the assets of
Funding against any liability incurred by him in defending any proceedings,
whether civil or criminal, in which judgment is given in his favor or in which
he is acquitted or in connection with any application in which relief is
granted to him by the court from liability for negligence, default, breach of
duty or breach of trust in relation to the affairs of Funding.


ITEM 16.EXHIBITS
    A list of exhibits filed herewith or incorporated by reference is contained
in the Exhibit Index, which is incorporated herein by reference.


ITEM 17.UNDERTAKINGS
    A.  As to Rule 415: The undersigned registrant hereby undertakes:

        (1) To file, during any period in which offers or sales are being made
            of the securities registered hereby, a post-effective amendment to
            this registration statement:

            (i)   to include any prospectus required by Section 10(a)(3) of the
                  Securities Act of 1933, as amended (the "Securities Act");

            (ii)  to reflect in the prospectus any facts or events arising
                  after the effective date of this registration statement (or
                  the most recent post-effective amendment hereof) which,
                  individually or in the aggregate, represent a fundamental
                  change in the information set forth in this registration
                  statement. Notwithstanding the foregoing, any increase or
                  decrease in the volume of securities offered (if the total
                  dollar value of securities offered would not exceed that
                  which was registered) and any deviation from the low or high
                  end of the estimated maximum offering range may be reflected
                  in the form of prospectus filed with the Commission pursuant
                  to Rule 424(b) if, in the aggregate, the changes in volume
                  and price represent no more than 20 percent change in the
                  maximum aggregate offering price set forth in the
                  "Calculation of Registration Fee" table in the effective
                  registration statement; and





            (iii) to include any material information with respect to the plan
                  of distribution not previously disclosed in this registration
                  statement or any material change to such information in this
                  registration statement;

            Provided, however, that:

            (A)    Paragraphs (a)(1)(i), (a)(1)(ii) and (a)(1)(iii) above do
            not apply if the information required to be included in a post-
            effective amendment by those paragraphs is contained in reports
            filed with or furnished to the Commission by the registrant
            pursuant to Section 13 or Section 15(d) of the Securities Exchange
            Act of 1934, as amended (the "Exchange Act"), that are incorporated
            by reference in the registration statement, or is contained in a
            form of prospectus filed pursuant to Rule 424(b) that is part of
            this registration statement;

            (B)    Provided further, however, that paragraphs (a)(1)(i) and
            (a)(1)(ii) above do not apply if the information required to be
            included in a post-effective amendment is provided pursuant to Item
            1100(c) of Regulation AB.

        (2) That, for the purpose of determining any liability under the
            Securities Act, each such post-effective amendment shall be deemed
            to be a new registration statement relating to the securities
            offered therein, and the offering of such securities at that time
            shall be deemed to be the initial bona fide offering thereof.

        (3) To remove from registration by means of a post-effective amendment
            any of the securities being registered which remain unsold at the
            termination of the offering.

        (4) That for the purpose of determining liability under the Securities
            Act to any purchaser:

            (A)    Each prospectus filed by the registrant pursuant to Rule
            424(b)(3) shall be deemed to be part of the registration statement
            as of the date the filed prospectus was deemed part of and included
            in the registration statement; and

            (B)    Each prospectus required to be filed pursuant to Rule
            424(b)(2), (b)(5), or (b)(7) as part of a registration statement in
            reliance on Rule 430B relating to an offering made pursuant to Rule
            415(a)(1)(i), (vii) or (x) for the purpose of providing the
            information required by Section 10(a) of the Securities Act shall
            be deemed to be part of and included in the registration statement
            as of the earlier of the date such form of prospectus is first used
            after effectiveness or the date of the first contract of sale of
            securities in the offering described in the prospectus. As provided
            in Rule 430B, for liability purposes of the issuer and any person
            that is at that date an underwriter, such date shall be deemed to
            be a new effective date of the registration statement relating to
            the securities in the registration statement to which that
            prospectus relates, and the offering of such securities at that
            time shall be deemed to be the initial bona fide offering thereof.
            Provided, however, that no statement made in a registration
            statement or prospectus that is part of the registration statement
            or made in a document incorporated or deemed incorporated by
            reference into the registration statement or prospectus that is
            part of the registration statement will, as to a purchaser with a
            time of contract of sale prior to such effective date, supersede or
            modify any statement that was made in the registration statement or
            prospectus that was part of the registration statement or made in
            any such document immediately prior to such effective date.

        (5) That, for the purpose of determining liability of the registrant
            under the Securities Act to any purchaser in the initial
            distribution of the securities:

            The undersigned registrant undertakes that in a primary offering of
            securities of the undersigned registrant pursuant to this
            registration statement, regardless of the underwriting method used
            to sell the securities to the purchaser, if the securities are
            offered or sold to such purchaser by means of any of the following
            communications, the undersigned registrant will be a seller to the
            purchaser and will be considered to offer or sell such securities
            to such purchaser:

            (i)   Any preliminary prospectus or prospectus of the undersigned
                  registrant relating to the offering required to be filed
                  pursuant to Rule 424;



            (ii)  Any free writing prospectus relating to the offering prepared
                  by or on behalf of the undersigned registrant or used or
                  referred to by the undersigned registrant;

            (iii) The portion of any other free writing prospectus relating to
                  the offering containing material information about the
                  undersigned registrant or its securities provided by or on
                  behalf of the undersigned registrant; and

            (iv)  Any other communication that is an offer in the offering made
                  by the undersigned registrant to the purchaser.

    B.   As to filings incorporating subsequent Exchange Act documents by
         reference: The undersigned registrant hereby undertakes that, for
         purposes of determining any liability under the Securities Act, each
         filing, if any, of the registrant's annual report pursuant to Section
         13(a) or Section 15(d) of the Exchange Act that is incorporated by
         reference in this registration statement shall be deemed to be a new
         registration statement relating to the securities offered herein, and
         the offering of such securities at that time shall be deemed to be the
         initial bona fide offering thereof.

    C.   As to indemnification: Insofar as indemnification for liabilities
         arising under the Securities Act may be permitted to directors,
         officers and controlling persons of the registrant pursuant to the
         provisions described under Item 15 above, or otherwise, the registrant
         has been advised that in the opinion of the Securities and Exchange
         Commission such indemnification is against public policy as expressed
         in the Securities Act and is, therefore, unenforceable. In the event
         that a claim for indemnification against such liabilities (other than
         the payment by the registrant of expenses incurred or paid by a
         director, officer or controlling person of the registrant in the
         successful defense of any action, suit or proceeding) is asserted by
         such director, officer or controlling person in connection with the
         securities being registered, the registrant will, unless in the
         opinion of its counsel the matter has been settled by controlling
         precedent, submit to a court of appropriate jurisdiction the question
         whether such indemnification by it is against public policy as
         expressed in the Securities Act and will be governed by the final
         adjudication of such issue.

    D.   As to Rule 430A: The undersigned registrant hereby undertakes that:

         (1) For purposes of determining any liability under the Securities
             Act, the information omitted from the form of prospectus filed as
             part of this registration statement in reliance upon Rule 430A and
             contained in a form of prospectus filed by the registrant pursuant
             to Rule 424(b)(1) or (4) or 497(h) under the Securities Act of
             1933 shall be deemed to be part of this registration statement as
             of the time it was declared effective.

         (2) For the purpose of determining any liability under the Securities
             Act of 1933, each post-effective amendment that contains a form of
             prospectus shall be deemed to be a new registration statement
             relating to the securities offered therein, and the offering of
             such securities at that time shall be deemed to be the initial
             bona fide offering thereof.

    E.   As to qualification of Trust Indentures under Trust Indenture Act of
         1939 (the "Trust Indenture Act") for delayed offerings: The
         undersigned registrant hereby undertakes to file an application for
         the purpose of determining the eligibility of the trustee to act under
         subsection (a) of Section 310 of the Trust Indenture Act in accordance
         with the rules and regulations prescribed by the Securities and
         Exchange Commission under Section 305(b)(2) of the Trust Indenture
         Act.

    F.   As to Regulation AB:

         The undersigned registrant hereby undertakes:

         (1) That, for purposes of determining any liability under the
             Securities Act, each filing of the annual report pursuant to
             Section 13(a) or Section 15(d) of the Exchange Act of a third
             party that is incorporated by reference in the registration
             statement in accordance with Item 1100(c)(1) of Regulation AB
             shall be deemed to be a new registration statement relating to the
             securities offered therein, and the offering of such securities at
             that time shall be deemed to be the initial bona fide offering
             thereof.

         (2) That, except as otherwise provided by Item 1105 of Regulation AB ,
             information provided in response to that Item pursuant to Rule 312
             of Regulation S-T through the



             specified Internet address in the prospectus is deemed to be a part
             of the prospectus included in the registration statement.

         (3) To provide to any person without charge, upon request, a copy of
             the information provided in response to Item 1105 of Regulation AB
             pursuant to Rule 312 of Regulation S-T through the specified
             Internet address as of the date of the prospectus included in the
             registration statement if a subsequent update or change is made to
             the information.




                     SIGNATURES OF HOLMES FUNDING LIMITED

     Pursuant to the requirements of the Securities Act of 1933, as amended,
the registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-3 and has duly caused this
registration statement or amendment thereto to be signed on its behalf by the
undersigned, thereunto duly authorised, in the city of London, on March 6,
2007.


HOLMES FUNDING LIMITED


By:    /s/ Martin McDermott
   ---------------------------------
Name:  Wilmington Trust SP Services
       (London) Limited by its authorised
       person Martin McDermott for and on its behalf


Title: Director



     Pursuant to the requirements of the Securities Act of 1933, as amended,
this registration statement or amendment thereto has been signed by the
following persons in the capacities and on the dates indicated below.

HOLMES FUNDING LIMITED




SIGNATURE                                             TITLE                                          DATE
________________________________________________      _________________________________________      ______________________
                                                                                               
By:   /s/ David Green
   -----------------------------------------
Name: David Green                                     Director                                       March 6, 2007


By:   /s/ Martin McDermott
   -----------------------------------------
Name: Wilmington Trust SP Services (London)
      Limited by its authorised person Martin         Director                                       March 6, 2007
      McDermott for and on its behalf


By:   /s/ Martin McDermott
   -----------------------------------------
Name: Martin McDermott                                Director                                       March 6, 2007

                                                      (Principal financial officer, Principal
                                                      executive officer and Principal
                                                      accounting officer)
By:   /s/ Ruth Samson
   -----------------------------------------
Name: Ruth Samson                                     Director                                       March 6, 2007












                   SIGNATURE OF AUTHORIZED REPRESENTATIVE OF
                            HOLMES FUNDING LIMITED

    Pursuant to the Securities Act of 1933, as amended, the undersigned, the
duly authorized representative in the United States of Holmes Funding Limited,
has signed this registration statement or amendment thereto in New York, New
York on March 6, 2007.


By:    /s/ Donald J. Puglisi
    -------------------------------------------
Name:  Donald J. Puglisi
    -------------------------------------------


Office: Authorized Representative in the United
        States
    -------------------------------------------




                                 EXHIBIT INDEX




EXHIBIT NO. DESCRIPTION OF EXHIBIT
- ----------  -----------------------
        
1.1        Form of Underwriting Agreement(10)
3.1.1      Memorandum and Articles of Association of Holmes Master Issuer plc(9)
3.1.2      Memorandum and Articles of Association of Holmes Funding Limited (1)
4.1.1      Master Intercompany Loan Agreement(9)
4.1.2      Form of Term Advance Supplement (included as Schedule 3 in Exhibit
           4.1.1)
4.2.1      Amended and Restated Mortgages Trust Deed(9)
4.3.1      Amended and Restated Mortgage Sale Agreement(9)
4.3.2      Form of Scottish Declaration of Trust (included as Schedule 15 in
           Exhibit 4.3.1)
4.4.1      Form of Amended and Restated Master Issuer Deed of Charge(10)
4.4.2      Form of Deed of Accession to Master Issuer Deed of Charge (included
           as Schedule 3 in Exhibit 4.4.1)
4.5.1      Form of Third Amended and Restated Funding Deed of Charge(10)
4.5.2      Form of Deed of Accession to Third Amended and Restated Funding Deed
           of Charge (included as Schedule 4 in Exhibit 4.5.1)
4.6.1      Form of Amended and Restated Master Issuer Trust Deed(9)
4.6.2      Form of Terms and Conditions of the Notes (included as Schedule 4 to
           Exhibit 4.6.1)
4.7        Form of Amended and Restated Master Issuer Paying Agent and Agent
           Bank Agreement(9)
4.8        Amended and Restated Cash Management Agreement(10)
4.9        Master Issuer Cash Management Agreement(9)
4.10       Form of Fourth Amended and Restated Servicing Agreement(9)
4.12       Bank Account Agreement and Second Amendment Agreement to the
           Bank Account Agreement(10)
4.13       Master Issuer Bank Account Agreement(9)
5.1        Form of Opinion of Slaughter and May as to validity(9)
8.1        Form of Opinion of Cleary Gottlieb Steen & Hamilton LLP as to U.S.
           tax matters(9)
8.2        Form of Opinion of Slaughter and May as to U.K. tax matters(9)
10.1       Funding Guaranteed Investment Contract(10)
10.2       Form of Amended and Restated Funding Swap Agreement(2), Form of Deed
           of Amendment to Amended and Restated Funding Swap Agreement(3) and
           Form of Deed of Amendment to Amended and Restated Funding Swap
           Agreement(7)
10.3       Form of Master Issuer Dollar Currency Swap Agreement(10)
10.5       Form of First Start-up Loan Agreement (1),  Form of Second Start-up
           Loan Agreement (2), Form of Third Start-up Loan Agreement (3), Form
           of Fourth Start-up Loan Agreement (4), Form of Fifth Start-up Loan
           Agreement (5), Form of Sixth Start-up Loan Agreement (6), Form of
           Seventh Start-up Loan Agreement (7), and Form of Eighth Start-up
           Loan Agreement (8)
10.6       Form of Further Amended and Restated Master Definitions and
           Construction Schedule(10)
10.7       Form of Amended and Restated Master Issuer Definitions and
           Construction Schedule(9)
10.8       Corporate Services Agreement(2)
10.9       Master Issuer Corporate Services Agreement(10)
10.10      Amended and Restated Mortgages Trustee GIC(10)
23.1       Consent of Slaughter and May (included in Exhibits 5.1 and 8.2)
23.2       Consent of Cleary Gottlieb Steen & Hamilton (included in Exhibit 8.1)
24.1       Power of Attorney (9)
25.1       Statement of Eligibility of Trustee (Form T-1)(9)


(1)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     1) PLC (File No. 333-12250) which became effective on July 24, 2000.




(2)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     2) PLC (File No. 333-12834) which became effective on November 17, 2000.

(3)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     3) PLC (File No. 333-13444) which became effective on May 14, 2000.

(4)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     4) PLC (File No. 333-13576) which became effective on June 27, 2001.

(5)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     5) PLC (File No. 333-14002) which became effective on October 30, 2001.

(6)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     6) PLC (File No. 333-99349) which became effective on October 30, 2002.

(7)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     7) PLC (File No. 333-103179) which became effective on March 19, 2003.

(8)  Incorporated by reference from the Form S-11 filed by Holmes Financing (No.
     8) PLC (File No. 333-112028) which became effective on March 23, 2004.


(9)  Previously filed.

(10) Filed herewith.