Document:

<PAGE>

                                                                   Exhibit 10.20

                          HOLMES FINANCING (NO. 5) PLC
             (A wholly owned subsidiary of Holmes Holdings Limited)

                               REPORT AND ACCOUNTS

                      FOR THE PERIOD ENDED 31 DECEMBER 2002

                             Registered No. 4258785

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Report of the Directors

The Directors submit their report together with the accounts for the period from
incorporation on 25 July 2001 to 31 December 2002.

1. Principal activity and review of the year

The principal activity of the Company is to issue asset backed notes and enter
into all financial arrangements in that connection. No future changes in
activity are envisaged.

The Company was registered as Silveroption PLC in England and Wales on 25 July
2001 as a public limited company, with an authorised share capital of
(pound)100,000 comprising 100,000 ordinary shares of (pound)1 each. The Company
changed its name on 27 September 2001 to Holmes Financing (No.5) PLC.

The Company commenced trading on 8 November 2001 when it issued
(pound)2,479,000,000 of notes, and made loans to Holmes Funding Limited for the
same amount, in order to enable Holmes Funding Limited to purchase an interest
in the assets of Holmes Trustees Limited, which assets comprise mortgage loans
secured on residential property in England and Wales. Both Holmes Funding
Limited and Holmes Trustees Limited are group undertakings.

2. Results and Dividend

The results for the period are set out on page 4. There was no profit during the
period. The Directors do not recommend the payment of a dividend.

3. Financial Instruments

The Company's financial instruments, other than derivatives, comprise loans to
group undertakings, borrowings, cash and liquid resources, and various items,
such as debtors and creditors that arise directly from its operations. The main
purpose of these financial instruments is to raise finance for the Company's
operations.

The Company also enters into derivatives transactions (principally cross
currency swaps). The purpose of such transactions is to manage the currency
risks arising from the Company's operations and its sources of finance.

It is, and has been throughout the year under review, the Company's policy that
no trading in financial instruments shall be undertaken.

The main risk arising from the Company's financial instruments is currency risk.
The Board reviews and agrees policies for managing this risk and they are
summarised below.

Currency risk

The Company has debt securities in issue denominated in US Dollars, Swiss Francs
and Euros. The Company's policy is to eliminate all exposures arising from
movements in exchange rates by the use of cross currency swaps to hedge payments
of interest and principal on the securities. All other assets, liabilities and
transactions are denominated in Sterling.

                                     Page 1

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

4. Directors and their interests

The Directors who served throughout the period, except as noted below were:

M McDermott                (appointed 9 August 2001)
M A Parsons                (appointed 9 August 2001, resigned 6 August 2002)
R Wise                     (appointed 6 August 2002)
SPV Management Limited     (appointed 9 August 2001)

At the period end, Holmes Holdings Limited and M. McDermott held one share in
the Company. SPV Management Ltd and M. McDermott held one share in the holding
company, Holmes Holdings Limited, at the period end. The other share in Holmes
Holdings Limited was held by SPV Management Limited. None of the other Directors
had a beneficial interest in the shares of the Company, or of the holding
company, Holmes Holdings Limited, at the period end.

5. Directors' Responsibility in respect of the Preparation of Accounts

The Directors are required by United Kingdom company law to prepare accounts for
each financial period that give a true and fair view of the state of affairs of
the Company as at the end of the financial period, and of the profit or loss for
that period.

The Directors confirm that suitable accounting policies have been used and
applied consistently and reasonable and prudent judgements and estimates have
been made in the preparation of the accounts for the period ended 31 December
2002. The Directors also confirm that applicable accounting standards have been
followed and that the statements have been prepared on the going concern basis.

The Directors are responsible for keeping proper accounting records which
disclose with reasonable accuracy at any time the financial position of the
Company and to enable them to ensure that the financial statements comply with
the Companies Act 1985. They are also responsible for the Company's system of
internal control, for safeguarding the assets of the Company and hence for
taking reasonable steps for the prevention and detection of fraud and other
irregularities.

6. Auditors

During the period the Directors re-appointed Deloitte & Touche as auditors of
the Company.

By order of the Board

/s/ Peter Lott
--------------

For and behalf of
Abbey National Secretariat Services Limited, Secretary

25/th/ March  2003.

Registered Office:
Abbey National House
2 Triton Square
Regent's Place
London
NW1 3AN

                                     Page 2

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HOLMES FINANCING (NO. 5) PLC

We have audited the financial statements of Holmes Financing (No. 5) plc for the
period from 25 July 2001 to 31 December 2002 which comprise the profit and loss
account, the balance sheet, the statement of accounting policies and the related
notes 1 to 17. These financial statements have been prepared under the
accounting policies set out therein.

Respective responsibilities of directors and auditors

As described in the statement of directors' responsibilities, the company's
directors are responsible for the preparation of the financial statements in
accordance with applicable United Kingdom law and accounting standards. Our
responsibility is to audit the financial statements in accordance with relevant
United Kingdom legal and regulatory requirements and auditing standards, and the
Listing Rules of the Financial Services Authority.

We report to you our opinion as to whether the financial statements give a true
and fair view and are properly prepared in accordance with the Companies Act
1985. We also report if, in our opinion, the directors' report is not consistent
with the financial statements, if the company has not kept proper accounting
records, if we have not received all the information and explanations we require
for our audit, or if information specified by law regarding directors'
remuneration and transactions with the company is not disclosed.

We read the directors' report for the above year and consider the implications
for our report if we become aware of any apparent misstatements.

Basis of audit opinion

We conducted our audit in accordance with United Kingdom auditing standards
issued by the Auditing Practices Board. An audit includes examination, on a test
basis, of evidence relevant to the amounts and disclosures in the financial
statements. It also includes an assessment of the significant estimates and
judgements made by the directors in the preparation of the financial statements
and of whether the accounting policies are appropriate to the company's
circumstances, consistently applied and adequately disclosed.

We planned and performed our audit so as to obtain all the information and
explanations which we considered necessary in order to provide us with
sufficient evidence to give reasonable assurance that the financial statements
are free from material misstatement, whether caused by fraud or other
irregularity or error. In forming our opinion, we also evaluated the overall
adequacy of the presentation of information in the financial statements.

Opinion

In our opinion the financial statements give a true and fair view of the state
of the company's affairs as at 31 December 2002 and of its result for the period
from 25 July 2001 to 31 December 2002 and have been properly prepared in
accordance with the Companies Act 1985.

Deloitte & Touche
Chartered Accountants and Registered Auditors
London, England

25/th/ March 2003.

                                     Page 3

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Profit and Loss Account
For the period from 25 July 2001 to 31 December 2002

                                                               2002
                                              Note      (pound)'000
                                                        -----------
                                                        (17 months)

Interest receivable                             2           112,401
Interest payable                                3          (112,401)
                                                    ---------------

Net interest income                                               -

Other operating income                                            -
Administrative expenses                                           -
                                                    ---------------
OPERATING PROFIT ON ORDINARY ACTIVITIES
BEFORE TAXATION
                                                4                 -

Tax on profit on ordinary activities            5                 -
                                                    ---------------
PROFIT ON ORDINARY ACTIVITIES AFTER
TAXATION AND RETAINED FOR THE PERIOD           14                 -
                                                    ===============

There are no recognised gains or losses in the period other than the profit for
the period and therefore no statement of total recognised gains and losses is
required.

There is no difference between the profit on ordinary activities before taxation
and the retained profit for the period stated above and their historical cost
equivalents.

All transactions are derived from continuing operations within the United
Kingdom.

                                     Page 4

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Balance Sheet
As at 31 December 2002

                                                                        2002
                                                       Note     (Pounds)'000
                                                                 -----------

FIXED ASSETS
Loans to group undertaking                               6         1,775,000

CURRENT ASSETS
Debtors                                                  7            16,218
Cash at bank and in hand                                 8            15,207
                                                             ---------------
                                                                      31,425

CREDITORS - amounts falling due within one year          9           (31,375)

                                                             ---------------
NET CURRENT ASSETS                                                        50
                                                             ---------------

TOTAL ASSETS LESS CURRENT LIABILITIES                              1,775,050

CREDITORS - amounts falling due after more than one
year                                                    10        (1,775,000)

                                                             ---------------
NET ASSETS                                                                50
                                                             ===============

CAPITAL AND RESERVES

Called-up share capital                                 13                50
Profit and loss account                                                    -

                                                             ---------------
EQUITY SHAREHOLDERS' FUNDS                              14                50
                                                             ===============

The financial statements on page 4 to 12 were approved by the Board of Directors
on 25th March 2003.

Signed on behalf of the Board of Directors by Martin McDermott.

/s/ Martin McDermott
--------------------

Director.

                                     Page 5

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002

1.  Accounting Policies

    Basis of Accounting
    The financial statements are prepared under the historical cost convention
    and in accordance with applicable United Kingdom law and accounting
    standards. The particular accounting policies adopted are described below.

(1) Interest receivable is calculated on an accruals basis.
(2) Loans to group undertakings held as fixed assets are stated at cost less
    provisions for any impairments.
(3) Transactions are undertaken in derivative financial instruments,
    "derivatives", which include cross currency swaps. Derivatives are entered
    into for the purpose of eliminating risk from potential movements in foreign
    exchange rates inherent in the Company's non-trading assets and liabilities.
    Non-trading assets and liabilities are those intended for use on a
    continuing basis in the activities of the Company. A derivative is
    designated as non-trading where there is an offset between the effects of
    potential movements in market rates of the derivative and the designated
    asset or liability being hedged. Non-trading derivatives are reviewed
    regularly for their effectiveness as hedges. Non-trading derivatives are
    accounted for on an accruals basis, consistent with the asset or liability
    being hedged. Income and expense on non-trading derivatives are recognised
    as they accrue over the life of the instruments as an adjustment to interest
    receivable or payable.

    Swap counterparties are subject to a cash collateralisation agreement
    whereby dependent on the credit rating of the counterparty an amount is paid
    by the counterparty to the Company. This amount is included in cash at bank
    and in hand, and within creditors as it is repayable when the swap
    agreements mature, or the credit rating of the counterparty improves. At the
    period end, the amount of collateral held was (pound)15,194,000.

(4) Interest receivable and payable arising in foreign currencies is translated
    at the average rates of exchange over the accounting year unless it is
    hedged in which case the relevant hedge rate is applied. Assets and
    liabilities denominated in foreign currencies are translated into sterling
    at the contracted hedge rate.
(5) The Company is a wholly owned subsidiary of Holmes Holdings Limited, a
    Company incorporated in Great Britain. Accordingly the Company is not
    required to produce a cash flow statement as prescribed in paragraph 5 (a)
    of FRS 1 (revised 1996), "Cash flow statements".
(6) Comparative figures have not been prepared as this is the first financial
    period since incorpration for which accounts have been prepared.

2.   Interest Receivable

     Interest receivable derives from loans made to group undertakings (see note
     6).

3.   Interest Payable

     Interest is payable on debt securities in issue (see note 11).

4.   Operating Profit on Ordinary Activities before Taxation

     The Company has no employees. No emoluments were paid to the Directors by
     the Company during the current period. All administrative expenses are paid
     for, and borne, by Holmes Funding Limited, a fellow subsidiary undertaking.
     Because of this, no expenses are shown in the Company.

                                     Page 6

<PAGE>

HOLMES FINANCING (NO. 5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002(continued)

5. Tax on Profit on Ordinary Activities

<TABLE>
<CAPTION>
                                                                              2002
                                                                          (Pounds)'000
                                                                           (17 months)
      <S>                                                               <C>
      UK corporation tax at 0%                                                       -
                                                                        ==============

6. Loans to Group Undertaking

<CAPTION>
                                                                               2002
                                                                          (Pounds)'000
      <S>                                                               <C>
      Repayable:
      In more than one year but not more than five years                       697,500
      In more than five years                                                1,077,500
                                                                        --------------
                                                                             1,775,000
                                                                        ==============
</TABLE>

     The loans are all denominated in Sterling and are at variable rates of
     interest, based on LIBOR for three-month sterling deposits.

7. Debtors

<TABLE>
<CAPTION>
                                                                              2002
                                                                          (Pounds)'000
      <S>                                                               <C>
      Amounts due from group undertaking                                            50
      Called up share capital not paid - due from parent undertaking                37
      Accrued interest receivable on loans to group undertaking                 16,131
                                                                        --------------
                                                                                16,218
                                                                        ==============
</TABLE>

8. Cash at Bank and in Hand

     The Company holds deposits at banks which pay interest based on LIBOR.
     Additionally, at 31 December 2002 an amount of (pound)15,194,000 was held
     which relates to cash received under cash collateralisation agreements with
     swap counterparties as detailed in note 1. This amount is on deposit at
     Federal Funds Effective rate, to match the interest payable to the swap
     counterparty.

9. Creditors : amounts falling due within one year

<TABLE>
<CAPTION>

                                                                             2002
                                                                         (Pounds)'000
      <S>                                                              <C>
      Corporation tax                                                                -
      Other creditors                                                               50
      Amounts due in respect of collateralised cash received                    15,194
      Accrued interest payable                                                  16,131
                                                                       ---------------
                                                                                31,375
                                                                       ===============
</TABLE>

                                     Page 7

<PAGE>

HOLMES FINANCING (NO.5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002 (continued)

10. Creditors : amounts falling due after more than one year

<TABLE>
<CAPTION>
                                                                                    2002
                                                                             (Pound)'000
      <S>                                                               <C>
      Debt securities in issue (note 11)                                       1,775,000
                                                                        ================

<CAPTION>
11. Debt Securities in Issue

                                                                                    2002
                                                                             (Pound)'000
      <S>                                                               <C>
      Series 1 Class B Floating Rate Notes 2040                                   24,500
      Series 1 Class C Floating Rate Notes 2040                                   36,500
      Series 2 Class A1 Floating Rate Notes 2006                                 527,500
      Series 2 Class A2 Floating Rate Notes 2006                                 170,000
      Series 2 Class B Floating Rate Notes 2040                                   24,500
      Series 2 Class C Floating Rate Notes 2040                                   36,500
      Series 3 Class A1 Floating Rate Notes 2008                                 375,000
      Series 3 Class A2 Floating Rate Notes 2040                                 500,000
      Series 3 Class B Floating Rate Notes 2040                                   33,000
      Series 3 Class C Floating Rate Notes 2040                                   47,500
                                                                        ----------------
                                                                               1,775,000
                                                                        ================

     The notes are denominated in the following currencies:

<CAPTION>
                                                                                    2002
                                                                             (Pound)'000
      <S>                                                               <C>
      Sterling                                                                   500,000
      US Dollars                                                                 649,500
      Euro                                                                       455,500
      Swiss Francs                                                               170,000
                                                                        ----------------
                                                                               1,775,000
                                                                        ================
</TABLE>

     Foreign currency notes are converted at the swap rate.

                                     Page 8

<PAGE>

HOLMES FINANCING (NO.5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002 (continued)

11. Debt Securities in Issue (continued)

     Payments in respect of the Class B and C Notes will only be made if, and to
     the extent that, there are sufficient funds after paying or providing for
     certain liabilities, including liabilities in respect of the Class A Notes.
     The Class B Notes rank after the Class A Notes in point of security but
     before the Class C Notes.

     Interest is payable on the notes at variable rates based on the three-month
     Sterling and US Dollar LIBOR and three-month EURIBOR, except for the series
     3 Class A1 notes, on which interest is paid at a fixed rate until October
     2006, after which it is paid at variable rates based on the three-month
     EURIBOR and the Series 2 Class A2 notes, on which interest is paid at a
     fixed rate until October 2004, after which it is paid at variable rates
     based on the three-month CHF LIBOR.

     The Company's obligations to noteholders, and to other secured creditors,
     are secured under a deed of charge which grants security over all of its
     assets in favour of the security trustee. The principal assets of the
     Company are loans made to Holmes Funding Limited, a group company, whose
     obligations in respect of these loans, are secured under a deed of charge
     which grants security over all of its assets, primarily comprising shares
     in a portfolio of residential mortgage loans, in favour of the security
     trustee. The security trustee holds this security for the benefit of all
     secured creditors of Holmes Funding Limited, including the Company.

     The estimated fair values of the notes, based on the mid-market price on 31
     December, are as follows:

                                                                       2002
                                                                (Pound)'000

      Series 1 Class B Floating Rate Notes 2040                      21,705
      Series 1 Class C Floating Rate Notes 2040                      32,248
      Series 2 Class A1 Floating Rate Notes 2006                    465,256
      Series 2 Class A2 Floating Rate Notes 2006                    184,278
      Series 2 Class B Floating Rate Notes 2040                      21,705
      Series 2 Class C Floating Rate Notes 2040                      31,680
      Series 3 Class A1 Floating Rate Notes 2008                    398,307
      Series 3 Class A2 Floating Rate Notes 2040                    499,985
      Series 3 Class B Floating Rate Notes 2040                      34,487
      Series 3 Class C Floating Rate Notes 2040                      49,575
                                                              -------------
                                                                  1,739,226
                                                              =============

                                     Page 9

<PAGE>

HOLMES FINANCING (NO.5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002 (continued)

12. Financial Instruments

     The Company's policies as regards derivatives and financial instruments are
     set out in the Report of the Directors on page 1 and the accounting
     policies on page 6. The Company does not trade in financial instruments.
     The following disclosures are made in respect of financial instruments.
     Short term debtors and creditors are included in all of the following
     disclosures.

12 (a) Maturity profile of financial liabilities

<TABLE>
<CAPTION>
                                                                     Debt
                                                               securities              Other              Total
                                                                 in issue        liabilities        liabilities
    2002                                                     (Pounds)'000       (Pounds)'000       (Pounds)'000
    <S>                                                   <C>                 <C>                <C>
    Within one year or less or on demand                                -             31,375             31,375
    More than one year but not more than two years                      -                  -                  -
    More than two years but not more than five years              697,500                  -            697,500
    More than five years                                        1,077,500                  -          1,077,500
                                                          ---------------     --------------     --------------
                                                                1,775,000             31,375          1,806,375
                                                          ===============     ==============     ==============
</TABLE>

     There are no material undrawn committed borrowing facilities.

12 (b) Interest rate profile of financial assets and liabilities

     After taking into account the cross currency swaps entered into by the
     Company, the interest rate profile of the Company's financial assets and
     liabilities was:

<TABLE>
<CAPTION>
                                                                                                      Weighted
                                                                                      Non-              average
                                                              Floating            interest           year until
      2002                                  Total                 rate             bearing            maturity*
                                     (Pounds)'000         (Pounds)'000        (Pounds)'000                Years
      <S>                          <C>                <C>                 <C>                  <C>
      Assets:
      Sterling                          1,806,425            1,790,207              16,218                  0.1
                                  ===============     ================    ================     ================

      Liabilities:
      Sterling                          1,806,375            1,790,194              16,181                 0.1
                                  ===============     ================    ================     ================
</TABLE>

     * for non-interest bearing assets/liabilities only.

     Benchmark rates for determining interest payments for the floating rate
     assets and liabilities are given in the note to the accounts relevant to
     the financial instrument type.

                                     Page 10

<PAGE>

HOLMES FINANCING (NO.5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002 (continued)

12 (c) Fair values of financial assets and liabilities

     The fair value of debt securities in issue is disclosed in note 11 to the
     accounts. Fair value disclosures are not provided for loans to group
     undertakings as there is no liquid and active market for such instruments.
     The estimated fair values of other assets and liabilities on the balance
     sheet are not materially different from their carrying amounts.

     The estimated fair value of the cross currency swaps entered into by the
     Company as at 31 December 2002 was a liability of (Pounds)39,795,443. The
     cross currency swaps mature between October 2006 and July 2040. The fair
     value of the instruments will largely be recognised after the end of the
     next financial year.

12 (d) Currency profile

     Taking into account the effect of derivative instruments, the Company did
     not have a material financial exposure to foreign exchange gains or losses
     on monetary assets and monetary liabilities denominated in foreign
     currencies at 31 December 2002.

13.  Share Capital

                                                                       2002
                                                               (Pounds)'000

      Authorised:
      100,000 Ordinary shares of(Pounds)1 each                          100
                                                           ================

      Allotted and called up:
      50,000 Ordinary shares of(Pounds)1 each                            50
                                                           ================

     49,998 ordinary shares are partly paid to 25 pence. 2 subscriber shares are
     fully paid.

14. Reconciliation of Movements in Shareholders' Funds

                                                                       2002
                                                               (Pounds)'000

       Retained profit for the period                                     -
       Ordinary share capital issued                                     50
       Opening shareholders' funds                                        -
                                                           ----------------
       Closing shareholders' funds                                       50
                                                           ================

                                     Page 11

<PAGE>

HOLMES FINANCING (NO.5) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the period ended 31 December 2002 (continued)

15. Capital Commitments and Contingent Liabilities

    There were no outstanding capital commitments or contingent liabilities at
    31 December 2002.

16. Related Party Transactions

    The Company has taken advantage of the exemption covered by paragraph 3 (c)
    of FRS 8, "Related party disclosures", not to disclose transactions with
    entities that are part of the Holmes Group.

    The group remunerates SPV Management Limited for administration services
    provided to Holmes Financing (No. 5) plc. The total amount paid relating to
    the Company in the period ended 31 December 2002, by the group, was (Pounds)
    13,000.

17. Parent and Controlling Party

    The immediate parent of the Company is Holmes Holdings Limited, a company
    registered in England and Wales, which prepares the only accounts into which
    the Company is consolidated. SPV Management Limited, a company registered in
    England and Wales, holds all of the beneficial interest in the issued shares
    of Holmes Holdings Limited on a discretionary trust for persons employed as
    nurses in the United Kingdom and for charitable purposes.

    The administration, operations, accounting and financial reporting functions
    of the Company are performed by Abbey National plc, which is incorporated in
    Great Britain.

                                     Page 12<PAGE>

                                                                   Exhibit 10.20

                          HOLMES FINANCING (NO. 2) PLC
             (A wholly owned subsidiary of Holmes Holdings Limited)

                               REPORT AND ACCOUNTS

                       FOR THE YEAR ENDED 31 DECEMBER 2002

                             Registered No. 4056122

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Report of the Directors

The Directors submit their report together with the accounts for the year to 31
December 2002.

1. Principal activity and review of the year

The principal activity of the Company is to issue asset backed notes and enter
into all financial arrangements in that connection. No future changes in
activity are envisaged.

2. Results and Dividend

The results for the year are set out on page 4. The profit of(pound)1,000 (2001:
profit(pound)3,000) will be transferred to reserves. The Directors do not
recommend the payment of a dividend (2001: nil).

3. Financial Instruments

The Company's financial instruments, other than derivatives, comprise loans to
group undertakings, borrowings, cash and liquid resources, and various items,
such as debtors and creditors that arise directly from its operations. The main
purpose of these financial instruments is to raise finance for the Company's
operations.

The Company also enters into derivatives transactions (principally cross
currency swaps). The purpose of such transactions is to manage the currency
risks arising from the Company's operations and its sources of finance.

It is, and has been throughout the year under review, the Company's policy that
no trading in financial instruments shall be undertaken.

The main risk arising from the Company's financial instruments is currency risk.
The Board reviews and agrees policies for managing this risk and they are
summarised below.

Currency risk

The Company has debt securities in issue denominated in US Dollars and Euros.
The Company's policy is to eliminate all exposures arising from movements in
exchange rates by the use of cross currency swaps to hedge payments of interest
and principal on the securities. All other assets, liabilities and transactions
are denominated in Sterling.

4. Directors and their interests

The Directors who served throughout the year, except as noted below were:

M McDermott
M A Parsons                  (resigned 6 August 2002)
R Wise                       (appointed 6 August 2002, resigned 23 May 2003)
D Green                      (appointed 23 May 2003)
SPV Management Limited

At the year end and the previous year end, Holmes Holdings Limited and M.
McDermott held one share in the Company. SPV Management Ltd and M. McDermott
held one share in the holding company, Holmes Holdings Limited, at the year end.
The other share in Holmes Holdings Limited was held by SPV Management Limited.
None of the other Directors had a beneficial interest in the shares of the
Company, or of the holding company, Holmes Holdings Limited, at the year end.

                                     Page 1

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Report of the Directors (continued)

5. Directors' Responsibility in respect of the Preparation of Accounts

The Directors are required by United Kingdom company law to prepare accounts for
each financial year that give a true and fair view of the state of affairs of
the Company as at the end of the financial year, and of the profit or loss for
that year.

The Directors confirm that suitable accounting policies have been used and
applied consistently and reasonable and prudent judgements and estimates have
been made in the preparation of the accounts for the year ended 31 December
2002. The Directors also confirm that applicable accounting standards have been
followed and that the statements have been prepared on the going concern basis.

The Directors are responsible for keeping proper accounting records which
disclose with reasonable accuracy at any time the financial position of the
Company and to enable them to ensure that the financial statements comply with
the Companies Act 1985. They are also responsible for the Company's system of
internal control and for safeguarding the assets of the Company and hence for
taking reasonable steps for the prevention and detection of fraud and other
irregularities.

6. Auditors

During the year the Directors re-appointed Deloitte & Touche as auditors of the
Company.

By order of the Board

/s/ Natalie Weedon
------------------

For and behalf of
Abbey National Secretariat Services Limited, Secretary

24 June 2003.

Registered Office:
Abbey National House
2 Triton Square
Regent's Place
London
NW1 3AN

                                     Page 2

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HOLMES FINANCING (NO. 2) PLC

We have audited the financial statements of Holmes Financing (No. 2) plc for the
year ended 31 December 2002 which comprise the profit and loss account, the
balance sheet, the statement of accounting policies and the related notes 1 to
17. These financial statements have been prepared under the accounting policies
set out therein.

Respective responsibilities of directors and auditors

As described in the statement of directors' responsibilities, the company's
directors are responsible for the preparation of the financial statements in
accordance with applicable United Kingdom law and accounting standards. Our
responsibility is to audit the financial statements in accordance with relevant
United Kingdom legal and regulatory requirements and auditing standards, and the
Listing Rules of the Financial Services Authority.

We report to you our opinion as to whether the financial statements give a true
and fair view and are properly prepared in accordance with the Companies Act
1985. We also report if, in our opinion, the directors' report is not consistent
with the financial statements, if the company has not kept proper accounting
records, if we have not received all the information and explanations we require
for our audit, or if information specified by law regarding directors'
remuneration and transactions with the company is not disclosed.

We read the directors' report for the above year and consider the implications
for our report if we become aware of any apparent misstatements.

Basis of audit opinion

We conducted our audit in accordance with United Kingdom auditing standards
issued by the Auditing Practices Board. An audit includes examination, on a test
basis, of evidence relevant to the amounts and disclosures in the financial
statements. It also includes an assessment of the significant estimates and
judgements made by the directors in the preparation of the financial statements
and of whether the accounting policies are appropriate to the company's
circumstances, consistently applied and adequately disclosed.

We planned and performed our audit so as to obtain all the information and
explanations which we considered necessary in order to provide us with
sufficient evidence to give reasonable assurance that the financial statements
are free from material misstatement, whether caused by fraud or other
irregularity or error. In forming our opinion, we also evaluated the overall
adequacy of the presentation of information in the financial statements.

Opinion

In our opinion the financial statements give a true and fair view of the state
of the company's affairs as at 31 December 2002 and of its profit for the year
then ended and have been properly prepared in accordance with the Companies Act
1985.

Deloitte & Touche
Chartered Accountants and Registered Auditors
London, England

25 June 2003.

                                     Page 3

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Profit and Loss Account
For the year ended 31 December 2002

<TABLE>
<CAPTION>

                                                                                           2002                 2001
                                                                        Note        (pound)'000          (pound)'000
                                                                                    -----------          -----------
                                                                                                         (16 months)

<S>                                                                     <C>         <C>                  <C>
Interest receivable                                                      2               89,824              146,741
Interest payable                                                         3              (89,823)            (146,738)
                                                                                    -----------          -----------

Net interest income                                                                           1                    3

Other operating income                                                                        -                7,266
Administrative expenses                                                                       -               (7,265)
                                                                                    -----------          -----------
OPERATING PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION                  4                    1                    4

Tax on profit on ordinary activities                                     5                    -                   (1)
                                                                                    -----------          -----------
PROFIT ON ORDINARY ACTIVITIES AFTER TAXATION AND RETAINED FOR THE
YEAR/PERIOD                                                             14                    1                    3
                                                                                    ===========          ===========
</TABLE>

There are no recognised gains or losses in the year other than the profit for
the year and therefore no statement of total recognised gains and losses is
required.

There is no difference between the profit on ordinary activities before taxation
and the retained profit for the year stated above and their historical cost
equivalents.

All transactions are derived from continuing operations within the United
Kingdom.

                                     Page 4

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Balance Sheet
As at 31 December 2002

<TABLE>
<CAPTION>

                                                                                           2002                 2001
                                                                        Note        (pound)'000          (pound)'000
                                                                                    -----------          -----------
<S>                                                                     <C>          <C>                  <C>
FIXED ASSETS
Loans to group undertaking                                               6            1,641,058            2,404,516

CURRENT ASSETS
Debtors                                                                  7               14,890               23,954
Cash at bank and in hand                                                 8                    6                   15
                                                                                    -----------          -----------
                                                                                         14,896               23,969

CREDITORS - amounts falling due within one year                          9              (14,842)             (23,916)

                                                                                    -----------          -----------
NET CURRENT ASSETS                                                                           54                   53
                                                                                    -----------          -----------

TOTAL ASSETS LESS CURRENT LIABILITIES                                                 1,641,112            2,404,569

CREDITORS - amounts falling due after more than one year                10           (1,641,058)          (2,404,516)

                                                                                    -----------          -----------
NET ASSETS                                                                                   54                   53
                                                                                    ===========          ===========

CAPITAL AND RESERVES

Called-up share capital                                                 13                   50                   50
Profit and loss account                                                                       4                    3

                                                                                    -----------          -----------
EQUITY SHAREHOLDERS' FUNDS                                              14                   54                   53
                                                                                    ===========          ===========
</TABLE>

The financial statements on page 4 to 12 were approved by the Board of Directors
on 23 June 2003.

Signed on behalf of the Board of Directors

/s/ Martin McDermott
--------------------

Director.

                                     Page 5

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002

1.   Accounting Policies

     Basis of Accounting

     The financial statements are prepared under the historical cost convention
     and in accordance with applicable United Kingdom law and accounting
     standards. The particular accounting policies adopted are described below.

(1)  Interest receivable is calculated on an accruals basis.
(2)  Loans to group undertakings held as fixed assets are stated at cost less
     provisions for any impairments.
(3)  Transactions are undertaken in derivative financial instruments,
     "derivatives", which include cross currency swaps. Derivatives are entered
     into for the purpose of eliminating risk from potential movements in
     foreign exchange rates inherent in the Company's non-trading assets and
     liabilities. Non-trading assets and liabilities are those intended for use
     on a continuing basis in the activities of the Company.
     A derivative is designated as non-trading where there is an offset between
     the effects of potential movements in market rates of the derivative and
     the designated asset or liability being hedged. Non-trading derivatives are
     reviewed regularly for their effectiveness as hedges. Non-trading
     derivatives are accounted for on an accruals basis, consistent with the
     asset or liability being hedged. Income and expense on non-trading
     derivatives are recognised as they accrue over the life of the instruments
     as an adjustment to interest receivable or payable.
(4)  Income and expenses arising in foreign currencies are translated at the
     average rates of exchange over the accounting year unless they are hedged
     in which case the relevant hedge rate is applied. Assets and liabilities
     denominated in foreign currencies are translated into sterling at the
     contracted hedge rate.
(5)  The Company is a wholly owned subsidiary of Holmes Holdings Limited, a
     Company incorporated in Great Britain. Accordingly the Company is not
     required to produce a cash flow statement as prescribed in paragraph 5 (a)
     of FRS 1 (revised 1996), "Cash flow statements".

2.   Interest Receivable

     Interest receivable derives from loans made to group undertakings (see note
     6).

3.   Interest Payable

     Interest is payable on debt securities in issue (see note 11).

4.   Operating Profit on Ordinary Activities before Taxation

<TABLE>
<CAPTION>
       Operating profit on ordinary activities before taxation is                 2002                 2001
       stated after charging:                                              (pound)'000          (pound)'000
                                                                                                (16 months)
<S>                                                                        <C>                  <C>
       Audit fees                                                                    -                   14
                                                                           ===========          ===========

       Administration charges - SPV Management Limited                               -                   14
                                                                           ===========          ===========
</TABLE>

     The Company has no employees  (2001:  nil). No emoluments were paid to the
     Directors by the Company during the current year (2001: (pound)nil). All
     administrative  expenses are paid for, and borne, by Holmes Funding
     Limited, a fellow subsidiary  undertaking. Because of this, no expenses are
     shown in the Company.

                                     Page 6

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002 (continued)

5. Tax on Profit on Ordinary Activities

<TABLE>
<CAPTION>
                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000
                                                                                                (16 months)
      <S>                                                                  <C>                 <C>
      UK corporation tax at 19% (2001: 20%)                                           -                   1
                                                                            ===========         ===========
</TABLE>

6. Loans to Group Undertaking

<TABLE>
<CAPTION>
                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000
      <S>                                                                  <C>                 <C>
      Repayable:
      In more than one year but not more than five years                              -             703,000
      In more than five years                                                 1,641,058           1,701,516
                                                                            -----------         -----------
                                                                              1,641,058           2,404,516
                                                                            ===========         ===========
</TABLE>

     The loans are all denominated in Sterling and are at variable rates of
     interest, based on LIBOR for three-month sterling deposits.

7. Debtors

<TABLE>
<CAPTION>
                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000
      <S>                                                                  <C>                 <C>
      Amounts due from group undertaking                                             70                  46
      Called up share capital not paid - due from parent undertaking                 37                  37
      Accrued interest receivable on loans to group undertaking                  14,783              23,871
                                                                            -----------         -----------
                                                                                 14,890              23,954
                                                                            ===========         ===========

8. Cash at Bank and in Hand

     The Company holds deposits at banks which pay interest based on LIBOR.

9. Creditors : amounts falling due within one year

                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000

      Corporation tax                                                                 -                   1
      Other creditors                                                                60                  44
      Accrued interest payable                                                   14,782              23,871
                                                                            -----------         -----------
                                                                                 14,842              23,916
                                                                            ===========         ===========
</TABLE>

                                     Page 7

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002 (continued)

10. Creditors : amounts falling due after more than one year

<TABLE>
<CAPTION>
                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000
      <S>                                                                  <C>                 <C>
      Debt securities in issue (note 11)                                      1,641,058           2,404,516
                                                                            ===========         ===========
</TABLE>

11. Debt Securities in Issue

<TABLE>
<CAPTION>
                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000
      <S>                                                                  <C>                 <C>
      Series 1 Class A Floating Rate Notes 2004                                       -             703,000
      Series 1 Class B Floating Rate Notes 2040                                       -              26,011
      Series 1 Class C Floating Rate Notes 2040                                       -              34,447
      Series 2 Class A Floating Rate Notes 2017                                 703,000             703,000
      Series 2 Class B Floating Rate Notes 2040                                  26,011              26,011
      Series 2 Class C Floating Rate Notes 2040                                  34,447              34,447
      Series 3 Class A Floating Rate Notes 2023                                 500,000             500,000
      Series 3 Class B Floating Rate Notes 2040                                  19,000              19,000
      Series 3 Class C Floating Rate Notes 2040                                  25,000              25,000
      Series 4 Class A Floating Rate Notes 2040                                 300,000             300,000
      Series 4 Class B Floating Rate Notes 2040                                  12,600              12,600
      Series 4 Class C Floating Rate Notes 2040                                  21,000              21,000
                                                                            -----------         -----------
                                                                              1,641,058           2,404,516
                                                                            ===========         ===========
</TABLE>

     The notes are denominated in the following currencies:

<TABLE>
<CAPTION>
                                                                                   2002                2001
                                                                           (Pounds)'000        (Pounds)'000
      <S>                                                                  <C>                 <C>
      Sterling                                                                  544,000             544,000
      US Dollars                                                                763,458          1, 526,916
      Euro                                                                      333,600             333,600
                                                                            -----------         -----------
                                                                              1,641,058           2,404,516
                                                                            ===========         ===========
</TABLE>

     Foreign currency notes are converted at the swap rate.

     Payments in respect of the Class B and C Notes will only be made if, and to
     the extent that, there are sufficient funds after paying or providing for
     certain liabilities, including liabilities in respect of the Class A Notes.
     The Class B Notes rank after the Class A Notes in point of security but
     before the Class C Notes.

     Interest is payable on the notes at variable rates based on the three-month
     Sterling and US Dollar LIBOR and three-month EURIBOR.

                                     Page 8

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002 (continued)

11. Debt Securities in Issue (continued)

     The Company's obligations to noteholders, and to other secured creditors,
     are secured under a deed of charge which grants security over all of its
     assets in favour of the security trustee. The principal assets of the
     Company are loans made to Holmes Funding Limited, a group company, whose
     obligations in respect of these loans, are secured under a deed of charge
     which grants security over all of its assets, primarily comprising shares
     in a portfolio of residential mortgage loans, in favour of the security
     trustee. The security trustee holds this security for the benefit of all
     secured creditors of Holmes Funding Limited, including the Company.

     The estimated fair values of the notes, based on the mid-market price on 31
     December, are as follows:

<TABLE>
<CAPTION>
                                                                            2002                2001
                                                                    (Pounds)'000        (Pounds)'000
      <S>                                                           <C>                 <C>
      Series 1 Class A Floating Rate Notes 2004                                -             702,968
      Series 1 Class B Floating Rate Notes 2040                                -              26,011
      Series 1 Class C Floating Rate Notes 2040                                -              34,455
      Series 2 Class A Floating Rate Notes 2017                          620,481             702,706
      Series 2 Class B Floating Rate Notes 2040                           22,953              25,988
      Series 2 Class C Floating Rate Notes 2040                           29,853              34,454
      Series 3 Class A Floating Rate Notes 2023                          500,280             500,162
      Series 3 Class B Floating Rate Notes 2040                           19,032              18,986
      Series 3 Class C Floating Rate Notes 2040                           25,085              25,003
      Series 4 Class A Floating Rate Notes 2040                          325,859             300,434
      Series 4 Class B Floating Rate Notes 2040                           13,695              12,615
      Series 4 Class C Floating Rate Notes 2040                           22,873              21,024
                                                                     -----------         -----------
                                                                       1,580,111           2,404,806
                                                                     ===========         ===========
</TABLE>

12. Financial Instruments

     The Company's policies as regards derivatives and financial instruments are
     set out in the Report of the Directors on page 1 and the accounting
     policies on page 6. The Company does not trade in financial instruments.
     The following disclosures are made in respect of financial instruments.
     Short term debtors and creditors are included in all of the following
     disclosures.

12 (a) Maturity profile of financial liabilities

<TABLE>
<CAPTION>
                                                                     Debt
                                                               securities         Other         Total
                                                                 in issue   liabilities   liabilities
    2002                                                     (Pounds)'000  (Pounds)'000  (Pounds)'000
    <S>                                                      <C>           <C>           <C>
    Within one year or less or on demand                                -        14,842        14,842
    More than one year but not more than two years                      -             -             -
    More than two years but not more than five years                    -             -             -
    More than five years                                        1,641,058             -     1,641,058
                                                              -----------   -----------   -----------
                                                                1,641,058        14,842     1,655,900
                                                              ===========   ===========   ===========
</TABLE>

                                     Page 9

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002 (continued)

12 (a) Maturity profile of financial liabilities (continued)

<TABLE>
<CAPTION>
                                                                     Debt
                                                               securities         Other         Total
                                                                 in issue   liabilities   liabilities
    2001                                                     (Pounds)'000  (Pounds)'000  (Pounds)'000
    <S>                                                       <C>           <C>           <C>>
    Within one year or less or on demand                                -        23,916        23,916
    More than one year but not more than two years                      -             -             -
    More than two years but not more than five years              703,000             -       703,000
    More than five years                                        1,701,516             -     1,701,516
                                                              -----------   -----------   -----------
                                                                2,404,516        23,916     2,428,432
                                                              ===========   ===========   ===========
</TABLE>

     There are no material undrawn committed borrowing facilities.

12 (b) Interest rate profile of financial assets and liabilities

     After taking into account the cross currency swaps entered into by the
     Company, the interest rate profile of the Company's financial assets and
     liabilities was:

<TABLE>
<CAPTION>
                                                                                        Weighted
                                                                             Non-        average
                                                         Floating        interest     year until
      2002                                  Total            rate         bearing      maturity*
                                     (Pounds)'000    (Pounds)'000    (Pounds)'000          Years
      <S>                             <C>             <C>             <C>             <C>
      Assets:
      Sterling                          1,655,954       1,641,064          14,890            0.1
                                      ===========     ===========     ===========     ==========

      Liabilities:
      Sterling                          1,655,900       1,641,058          14,842            0.1
                                      ===========     ===========     ===========     ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                                        Weighted
                                                                             Non-        average
                                                         Floating        interest     year until
      2001                                  Total            rate         bearing      maturity*
                                     (Pounds)'000    (Pounds)'000    (Pounds)'000          Years
      <S>                             <C>             <C>             <C>             <C>
      Assets:
      Sterling                          2,428,485       2,404,531          23,954            0.1
                                      ===========     ===========     ===========     ==========
      Liabilities:
      Sterling                          2,428,432       2,404,516          23,916            0.1
                                      ===========     ===========     ===========     ==========
</TABLE>

     * for non-interest bearing assets/liabilities only.

     Benchmark rates for determining interest payments for the floating rate
     assets and liabilities are given in the note to the accounts relevant to
     the financial instrument type.

                                     Page 10

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002 (continued)

12 (c) Fair values of financial assets and liabilities

     The fair value of debt securities in issue is disclosed in note 11 to the
     accounts. Fair value disclosures are not provided for loans to group
     undertakings as there is no liquid and active market for such instruments.
     The estimated fair values of other assets and liabilities on the balance
     sheet are not materially different from their carrying amounts.

     The estimated fair value of the cross currency swaps entered into by the
     Company as at 31 December 2002 was a liability of (Pounds)65,579,651
     ((Pounds)27,902,003 at 31 December 2001). The cross currency swaps mature
     between June 2017 and July 2040. The fair value of the instruments will
     largely be recognised after the end of the next financial year.

12 (d) Currency profile

     Taking into account the effect of derivative instruments, the Company did
     not have a material financial exposure to foreign exchange gains or losses
     on monetary assets and monetary liabilities denominated in foreign
     currencies at 31 December 2002.

13.  Share Capital

<TABLE>
<CAPTION>
                                                                            2002           2001
                                                                    (Pounds)'000   (Pounds)'000
      <S>                                                            <C>            <C>
      Authorised:
      50,000 Ordinary shares of (Pounds)1 each                                50             50
                                                                     ===========    ===========

      Allotted and called up:
      50,000 Ordinary shares of (Pounds)1 each                                50             50
                                                                     ===========    ===========
</TABLE>

     49,998 ordinary shares are partly paid to 25 pence.  2 subscriber shares
     are fully paid.

14. Reconciliation of Movements in Shareholders' Funds

<TABLE>
<CAPTION>
                                                                            2002           2001
                                                                    (Pounds)'000   (Pounds)'000
       <S>                                                           <C>            <C>
       Retained profit  for the year / period                                  1              3
       Ordinary share capital issued                                           -             50
       Opening shareholders' funds                                            53              -
                                                                      ----------    -----------
       Closing shareholders' funds                                            54             53
                                                                      ==========    ===========
</TABLE>

15.  Capital Commitments and Contingent Liabilities

     There were no outstanding capital commitments or contingent liabilities at
     31 December 2002 (2001 - (Pounds)nil).

16. Related Party Transactions

     The Company has taken advantage of the exemption covered by paragraph 3 (c)
     of FRS 8, "Related party disclosures", not to disclose transactions with
     entities that are part of the Holmes Group.

     The group remunerates SPV Management Limited for administration services
     provided to Holmes Financing (No. 2) plc. The total amount paid relating to
     the Company in the period ended 31 December 2002, by the group, was
     (Pounds)14,000 ((Pounds)14,000 in period ended 31 December 2001).

                                     Page 11

<PAGE>

HOLMES FINANCING (NO. 2) PLC
(A wholly owned subsidiary of Holmes Holdings Limited)

Notes to the Accounts for the year ended 31 December 2002 (continued)

17. Parent and Controlling Party

      The immediate parent of the Company is Holmes Holdings Limited, a company
      registered in England and Wales, which prepares the only accounts into
      which the Company is consolidated. SPV Management Limited, a company
      registered in England and Wales, holds all of the beneficial interest in
      the issued shares of Holmes Holdings Limited on a discretionary trust for
      persons employed as nurses in the United Kingdom and for charitable
      purposes.

      The administration, operations, accounting and financial reporting
      functions of the Company are performed by Abbey National plc, which is
      incorporated in Great Britain.

                                     Page 12

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00053-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00053-of-00352.parquet"}]]