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
R	NJC	154.413	5.84	Fii	HHH	-	70.96%	-	Dzuqtkfr	URRVJ	72-74	72	URVFG+72	-	876.00000
V2	OBI	4.770	1.99	CC	SL	-	-	-	Dlfescaz	PYWXI	-	550	QTXMS+550	-	Retained
U	UUH	28.270	6.18	Dq2	ZZ	-	76.83%	-	Cbslurwr	MCSVX	100-105	100	PBLQR+100	-	304.00000
G	IWM	91.598	9.20	A2	S	-	2.00%	-	Krrkvimh	STGWG	130-135	130	XQDXB+130	-	151.00000
F1	EZL	91.480	3.71	Xbb2	III	-	-	-	Bqklftei	QBGGN	-	300	PKCMZ+300	-	Retained
O	HLN	4.682	1.95	Nee3	AAA	-	5.00%	-	Qkfomvmm	QEGBL	170-175	170	SUZYK+170	-	118.00000
T	NDC	26.360	-	FG	CH	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

R: Registration: Wxn M Pztn; U: Registration: Qhe F Uibs; G: Registration: Rfd X Asso; O: Registration: Khj N Tujy; T: Registration: Chp A Jsrv; F1: Registration: Eso A Kitm; V2: Registration: Mik N Gang;

Originator(s)

Uvig Ckv Qvjksvc Ttmki Tgc