6-K 1 efc6-1686_6k.txt FORM 6-K SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 Report of Foreign Private Registrants Pursuant to Rule 13a-16 or 15d-16 of the Securities Exchange Act of 1934 For the Period: 1 February 2006 - 30 April 2006 GRANITE MASTER ISSUER PLC (Translation of registrant's name into English) Fifth Floor, 100 Wood Street, London EC2V 7EX, England (Address of principal executive offices) GRANITE FINANCE TRUSTEES LIMITED (Translation of registrant's name into English) 22 Grenville Street, St Helier, Jersey JE4 8PX, Channel Islands (Address of principal executive offices) GRANITE FINANCE FUNDING 2 LIMITED (Translation of registrant's name into English) Fifth Floor, 100 Wood Street, London EC2V 7EX, England (Address of principal executive offices) Indicate by check mark whether the registrants file or will file annual reports under cover Form 20-F or Form 40-F Form 20-F.....X....Form 40-F............. Indicate by check mark whether the registrants by furnishing the information contained in this Form are also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. Yes............No.......X........... INVESTORS' QUARTERLY REPORT --------------------------- GRANITE MASTER ISSUER PLC ------------------------- Quarterly Report re: Granite Mortgages 01-1 Plc, Granite Mortgages 01-2 Plc, Granite Mortgages 02-1 Plc Granite Mortgages 02-2 Plc, Granite Mortgages 03-1 Plc, Granite Mortgages 03-2 Plc, Granite Mortgages 03-3 Plc Granite Mortgages 04-1 Plc, Granite Mortgages 04-2 Plc, Granite Mortgages 04-3 Plc, Granite Finance Trustee Limited, Granite Finance Funding Limited and Granite Finance Funding 2 Limited Period 1 February 2006 - 30 April 2006 N.B. this data fact sheet and its notes can only be a summary of certain features of the bonds and their structure. No representation can be made that the information herein is accurate or complete and no liability is accepted therefor. Reference should be made to the issue documentation for a full description of the bonds and their structure. This data fact sheet and its notes are for information purposes only and are not intended as an offer or invitation with respect to the purchase or sale of any security. Reliance should not be placed on the information herein when making any decision whether to buy, hold or sell bonds (or other securities) or for any other purpose. Mortgage Loans -------------------------------------------------------------------------------- Number of Mortgage Loans in Pool 383,169 Current Balance - Trust Mortgage Assets (GBP)39,773,621,558 Current Balance - Trust Cash and other Assets (GBP)2,001,349,027 Last Months Closing Trust Assets (GBP)34,997,702,318 Funding share (GBP)15,163,092,789 Funding 2 share (GBP)16,349,227,791 Funding and Funding 2 share (GBP)31,512,320,580 Funding and Funding 2 Share Percentage 75.43% Seller Share* (GBP)10,262,650,004 Seller Share Percentage 24.57% Minimum Seller Share (Amount)* (GBP)2,683,614,500 Minimum Seller Share (% of Total) 6.42% Excess Spread last quarter annualised (% of Total) 0.42% ------------------------------------------------------------------------------- * Please see the Additional Notes to the Investor Reports Arrears Analysis of Non Repossessed Mortgage Loans

Properties in Possession -------------------------------------------------------------------------------- Number Principal ((GBP)) Arrears ((GBP)) Total (since inception) 1,244 99,815,513 5,294,737 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Properties in Possession 352 Number Brought Forward 297 Repossessed (Current Month) 55 Sold (since inception) 892 Sold (current month) 86 Sale Price / Last Loan Valuation 1.04 Average Time from Possession to Sale (days) 130 Average Arrears at Sale (GBP)3,800 Average Principal Loss (Since inception)* (GBP)2,044 Average Principal Loss (current month)** (GBP)2,349 MIG Claims Submitted 13 MIG Claims Outstanding 0 Average Time from Claim to Payment 104 -------------------------------------------------------------------------------- *This figure is calculated taking the cumulative principal losses since inception pre MIG claims divided by the number of properties sold since inception. **This figure is calculated taking the cumulative principal losses for the current month pre MIG claims divided by the number of properties sold in the current month. Note: The arrears analysis and repossession information is at close of business for the report month Substitution -------------------------------------------------------------------------------- Number Principal ((GBP)) Substituted this period 70,527 (GBP)8,347,921,590 Substituted to date (since 26 March 2001) 857,656 (GBP)83,319,205,106 -------------------------------------------------------------------------------- CPR Analysis -------------------------------------------------------------------------------- % of CPR Current Month % of CPR - Removals* 64.20% Previous Month % of CPR - Removals* 54.70% Current Month % of CPR - Non-Removals** 35.80% Previous Month % of CPR - Non-Removals** 45.30% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- *Removals are loans that Northern Rock has repurchased from the Trust (e.g. Further Advances and Product Switches) **Non-Removals are scheduled repayments, overpayments and redemptions -------------------------------------------------------------------------------- Monthly Annualised Current Month CPR Rate - Total 5.69% 50.49% Previous Month CPR Rate - Total 4.57% 42.95% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Weighted Average Seasoning (by value) Months 23.68 Weighted Average Remaining Term (by value) Years 21.37 Average Loan Size (GBP)103,802 Weighted Average LTV (by value) 76.71% Weighted Average Indexed LTV (by value) 71.13% Non Verified (by value) 43.45% -------------------------------------------------------------------------------- Product Breakdown -------------------------------------------------------------------------------- Fixed Rate (by balance) 56.34% Together (by balance) 25.51% Capped (by balance) 0.19% Variable (by balance) 12.93% Tracker (by balance) 5.03% Total 100.00% -------------------------------------------------------------------------------- Geographic Analysis -------------------------------------------------------------------------------- Number % of Total Value ((GBP)) % of Total East Anglia 8,153 2.13% 864,687,973 2.17% East Midlands 27,227 7.11% 2,584,119,037 6.50% Greater London 45,419 11.85% 7,424,603,124 18.67% North 35,480 9.26% 2,478,375,957 6.23% North West 49,572 12.94% 4,256,702,240 10.70% Scotland 53,284 13.91% 3,971,456,720 9.99% South East 59,068 15.42% 8,153,964,081 20.50% South West 26,306 6.87% 3,068,211,466 7.71% Wales 15,316 4.00% 1,325,038,166 3.33% West Midlands 25,586 6.68% 2,525,568,021 6.35% Yorkshire 37,758 9.85% 3,120,894,773 7.85% Total 383,169 100% 39,773,621,558 100% -------------------------------------------------------------------------------- LTV Levels Breakdown ------------------------------------------------------------------------------- Number Value ((GBP)) % of Total 0% < 25% 15,157 571,021,821 1.44% > = 25% < 50% 46,186 3,567,938,899 8.97% > = 50% < 55% 14,200 1,370,406,400 3.45% > = 55% < 60% 15,418 1,586,347,704 3.99% > = 60% < 65% 17,422 1,910,463,192 4.80% > = 65% < 70% 21,430 2,330,921,245 5.86% > = 70% < 75% 25,436 3,005,295,447 7.56% > = 75% < 80% 26,650 3,305,472,574 8.31% > = 80% < 85% 44,925 5,469,416,433 13.75% > = 85% < 90% 42,433 5,051,754,204 12.70% > = 90% < 95% 73,393 7,408,113,449 18.63% > = 95% < 100% 39,451 4,103,704,917 10.32% > = 100% 1,068 92,765,274 0.23% Total 383,169 39,773,621,558 100.0% -------------------------------------------------------------------------------- Repayment Method -------------------------------------------------------------------------------- Number Value ((GBP)) % of Total Endowment 17,647 1,410,791,628 3.55% Interest Only 85,366 12,757,723,958 32.08% Pension Policy 400 39,236,696 0.10% Personal Equity Plan 720 52,471,165 0.13% Repayment 279,036 25,513,398,111 64.15% Total 383,169 39,773,621,558 100.00% -------------------------------------------------------------------------------- Employment Status -------------------------------------------------------------------------------- Number Value ((GBP)) % of Total Full Time 330,589 32,492,457,451 81.69% Part Time 4,968 358,943,900 0.90% Retired 1,309 68,155,708 0.17% Self Employed 43,252 6,700,486,395 16.85% Other 3,051 153,578,103 0.39% Total 383,169 39,773,621,558 100.00% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- NR Current Existing Borrowers' SVR 6.59% Effective Date of Change 1 September 2005 -------------------------------------------------------------------------------- Notes Granite Master Issuer plc - Series 2005-1 -------------------------------------------------------------------------------- Outstanding Rating Reference Rate Margin Moodys/S&P/Fitch Series 1 A1 $228,571,000 Aaa/AAA/AAA 4.9625% 0.04% A2 (euro) 285,714,000 Aaa/AAA/AAA 2.7440% 0.04% A3 $1,100,000,000 Aaa/AAA/AAA 5.0100% 0.08% A4 $1,100,000,000 Aaa/AAA/AAA 5.0300% 0.10% A5 (euro) 1,500,000,000 Aaa/AAA/AAA 2.7940% 0.09% A6 (GBP)750,000,000 Aaa/AAA/AAA 4.7075% 0.12% B1 $60,500,000 Aa3/AA/AA 5.0600% 0.13% B2 (euro) 80,000,000 Aa3/AA/AA 2.8940% 0.19% B3 (GBP)55,000,000 Aa3/AA/AA 4.7775% 0.19% M1 $65,000,000 A2/A/A 5.1600% 0.23% M2 (euro) 79,000,000 A2/A/A 2.9840% 0.28% M3 (GBP)55,000,000 A2/A/A 4.8675% 0.28% C2 (euro) 139,000,000 Baa2/BBB/BBB 3.2640% 0.56% C3 (GBP)60,000,000 Baa2/BBB/BBB 5.1475% 0.56% -------------------------------------------------------------------------------- Notes Granite Master Issuer plc - Series 2005-2 -------------------------------------------------------------------------------- Outstanding Rating Reference Rate Margin Moodys/S&P/Fitch Series 1 A1 $507,092,947.00 Aaa/AAA/AAA 4.96250% 0.04% A2 (GBP)104,019,066.00 Aaa/AAA/AAA 4.61913% 0.05% A3 (euro) 343,262,918.00 Aaa/AAA/AAA 2.65400% 0.05% A4 $800,000,000.00 Aaa/AAA/AAA 4.85000% 0.08% A5 (euro) 800,000,000.00 Aaa/AAA/AAA 2.74400% 0.14% A6 $1,250,000,000.00 Aaa/AAA/AAA 4.90000% 0.13% A7 (GBP)530,200,000.00 Aaa/AAA/AAA 4.72913% 0.16% A8 (GBP)250,000,000.00 Aaa/AAA/AAA 4.72913% 0.16% B1 $90,000,000.00 Aa3/AA/AA 4.91000% 0.14% B2 (euro) 62,000,000.00 Aa3/AA/AA 2.80400% 0.20% B3 (GBP)35,100,000.00 Aa3/AA/AA 4.76913% 0.20% M1 $95,000,000.00 A2/A/A 5.01000% 0.24% M2 (euro) 70,000,000.00 A2/A/A 2.90400% 0.30% M3 (GBP)28,100,000.00 A2/A/A 4.88913% 0.32% C1 $90,000,000.00 Baa2/BBB/BBB 5.27000% 0.50% C2 (euro) 131,700,000.00 Baa2/BBB/BBB 3.15400% 0.55% -------------------------------------------------------------------------------- Notes Granite Master Issuer plc - Series 2005-3 -------------------------------------------------------------------------------- Outstanding Rating Reference Rate Margin Moodys/S&P/Fitch Series 1 A1 $1,000,000,000.00 Aaa/AAA/AAA 4.88% -0.04% -------------------------------------------------------------------------------- Notes Granite Master Issuer plc - Series 2005-4 -------------------------------------------------------------------------------- Outstanding Rating Reference Rate Margin Moodys/S&P/Fitch Series 1 A1 $929,112,271.00 Aaa/AAA/AAA 4.95% 0.03% A2 (euro) 391,946,253.00 Aaa/AAA/AAA 2.644% 0.04% A3 $996,600,000.00 Aaa/AAA/AAA 4.84% 0.07% A5 (euro) 1,357,300,000.00 Aaa/AAA/AAA 2.70% 0.10% A6 (GBP)815,400,000.00 Aaa/AAA/AAA 4.69% 0.12% B1 $72,500,000.00 Aa3/AA/AA 4.89% 0.12% B2 $38,500,000.00 Aa3/AA/AA 4.95% 0.18% B3 (GBP)19,000,000.00 Aa3/AA/AA 4.75% 0.18% B4 (euro) 56,900,000.00 Aa3/AA/AA 2.78% 0.18% M1 $64,700,000.00 A2/A/A 4.99% 0.22% M2 $36,300,000.00 A2/A/A 5.05% 0.28% M3 (GBP)30,000,000.00 A2/A/A 4.85% 0.28% M4 (euro) 51,000,000.00 A2/A/A 2.88% 0.28% C1 $80,400,000.00 Baa2/BBB/BBB 5.20% 0.43% C2 $44,600,000.00 Baa2/BBB/BBB 5.32% 0.55% C3 (GBP)10,000,000.00 Baa2/BBB/BBB 5.12% 0.55% C4 (euro) 76,100,000.00 Baa2/BBB/BBB 3.15% 0.55% -------------------------------------------------------------------------------- Notes Granite Master Issuer plc - Series 2006-1 -------------------------------------------------------------------------------- Outstanding Rating Reference Rate Margin Moodys/S&P/Fitch Series 1 A-1+/P-1/F1+ A1 $776,100,000.00 Aaa/AAA/AAA 4.89% -0.03% A2 (euro) 871,500,000.00 Aaa/AAA/AAA 2.606% 0.04% A3 (GBP)200,000,000.00 Aaa/AAA/AAA 4.63% 0.04% A4 $1,125,000,000.00 Aaa/AAA/AAA 4.70% 0.04% A5 $1,552,000,000.00 Aaa/AAA/AAA 4.73% 0.07% A6 (euro) 1,900,000,000.00 Aaa/AAA/AAA 2.67% 0.10% A7 (GBP)400,000,000.00 Aaa/AAA/AAA 4.71% 0.12% A8 (GBP)950,000,000.00 Aaa/AAA/AAA 4.71% 0.12% B1 $91,200,000.00 Aa3/AA/AA 4.79% 0.13% B2 $84,100,000.00 Aa3/AA/AA 4.83% 0.17% B3 (GBP)25,000,000.00 Aa3/AA/AA 4.77% 0.18% B4 (euro) 94,500,000.00 Aa3/AA/AA 2.75% 0.18% M1 $81,400,000.00 A2/A/A 4.89% 0.23% M2 $79,200,000.00 A2/A/A 4.95% 0.29% M3 (GBP)33,500,000.00 A2/A/A 4.89% 0.30% M4 (euro) 97,700,000.00 A2/A/A 2.87% 0.30% C2 $132,400,000.00 Baa2/BBB/BBB 5.26% 0.60% C3 (GBP)44,200,000.00 Baa2/BBB/BBB 5.19% 0.60% C4 (euro) 129,000,000.00 Baa2/BBB/BBB 3.17% 0.60% -------------------------------------------------------------------------------- Credit Enhancement

Additional Notes to the Investor Reports The Overcollateralisation test will be breached on any distribution date where the aggregate current balance of mortgage loans on such distribution date is less than an amount equal to the product of 1.05 and the principal amount outstanding of all notes of all issuers on such distribution date. The principal amount outstanding of such notes will be calculated on a straight line basis by applying the appropriate constant payment rate applicable to each series of notes on a monthly, rather than quarterly, basis. A non asset trigger event will occur if the current seller share is equal to or less the minimum seller share for two consecutive months. The one month cure period will now allow the seller to substitute new loans into the trust to meet the minimum seller requirement. The notes may be redeemed at the option of the issuer if on the payment date falling on or after July 2008, the New Basel Capital Accord has been implemented in the United Kingdom A arrears trigger event will occur if the outstanding principal balance of 90+ day arrears in the trust exceed 2%. In the event of an arrears trigger the Granite Mortgages 04-2 issuer reserve fund will step up to 1.415%, the Granite 04-3 issuer reserve fund will step up to 1.38% and the Funding 2 reserve fund required amount increases by (GBP)11 million. This trigger event is curable. A issuer non call trigger event will occur if any of the issuers are not called on their step up and call dates. In the event of an issuer non call trigger the Granite Mortgages 04-2 issuer reserve fund target will step up by 0.275%, the Granite Mortgages 04-3 issuer reserve fund target by 0.27%, the funding reserve target will step up by 0.10% and the funding 2 reserve fund required amount increases by (GBP)11 million. If the breach is rectified only the funding 2 reserve fund required amount will reduce to its original target. A accelerated controlled amortisation trigger will occur if any of the issuers are not called on their step up and call dates. In the event of an accelerated controlled amortisation trigger all Granite Mortgages 04-2 & 04-3 tranches become pass through securities. Excess spread is defined, in any month as cash received from Granite Mortgages Trust in that month plus bank interest due to Funding and Funding 2 and the Issuer/Master Issuer in that month plus/minus amounts due under the basis rate swap agreement less bond interestdue for floating GBP bonds and amounts due to swap counterparties for currency bonds and Fixed Rate GBP bonds. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized. GRANITE MASTER ISSUER PLC By: L.D.C. Securitisation Director No. 1 Limited By: /s/ Sharon Tyson -------------------------------------- Name: Sharon Tyson Title: Director Date: June 23, 2006 GRANITE FINANCE FUNDING 2 LIMITED By: L.D.C. Securitisation Director No. 1 Limited By: /s/ Sharon Tyson -------------------------------------- Name: Sharon Tyson Title: Director Date: June 23, 2006 GRANITE FINANCE TRUSTEES LIMITED By: /s/ Daniel Le Blancq -------------------------------------- Name: Daniel Le Blancq Title: Director Date: June 23, 2006

GRANITE FINANCE TRUSTEES LTD 6-K