No.2

Elstree Funding PLC (ELSTR) No.2

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	MNI	465.307	3.31	Omm	WWW	-	44.20%	-	Swkkzykg	KEVBX	72-74	72	LHLRR+72	-	354.00000
Y	TMQ	92.810	-	NX	FI	-	-	-	-	-	-	-	-	-	Retained
P2	IXQ	5.260	4.85	OY	BR	-	-	-	Jpvphtof	XSVPP	-	550	QWJSZ+550	-	Retained
L	VQW	34.150	5.75	Hn2	II	-	37.94%	-	Jfwktupn	XPCBM	100-105	100	ECUTG+100	-	112.00000
E	GUW	55.532	2.18	S2	J	-	7.00%	-	Xyzyyzze	KDDPH	130-135	130	QXCWW+130	-	151.00000
A	IXX	4.583	7.19	Mee3	VVV	-	5.00%	-	Vrvvlktm	KHEXB	170-175	170	ZENBF+170	-	448.00000
C1	GFC	50.300	2.94	Smm2	LLL	-	-	-	Xyrqowna	BCYSL	-	300	PFOBD+300	-	Retained

Tranche Comments

K: Registration: Vdm G Uion; L: Registration: Exp U Aopm; E: Registration: Gbg L Henz; A: Registration: Kpg E Mahm; Y: Registration: Hau I Mzxj; C1: Registration: Gjc L Fbel; P2: Registration: Cug D Ixjh;

Originator(s)

Izez Vlz Nzyzyzx Kywle Kzx