EX-20.1 2 d68271_ex20-1.txt SERIES 2005-A MONTHLY SERVICER'S REPORT Exhibit 20.1 ARRAN FUNDING LIMITED - SERIES 05-A FORM OF MONTHLY SERVICER'S REPORT Bloomberg Ticker Number: ARRAN2005 Arran Funding Limited - Series: 05-A ABS - Credit Card - Bank, Closing Date: December 15, 2005 As at: May 15, 2006

Payment Rate -------------------------------------------------------------------------------- Payments Pool balance ----------------------------------- ------------- Month End Total ((pound)000) Rate (%) (pound)000 30 Apr 2006 977,762 18.76% 5,033,594 31 Mar 2006 1,302,499 24.69% 4,996,352 28 Feb 2006 1,071,000 20.30% 5,212,805 31 Jan 2006 1,239,175 23.00% 5,275,021 31 Dec 2005 1,200,030 22.33% 5,388,175 -------------------------------------------------------------------------------- ------------------------------------------------------------- Average Actual Balance: (pound) 1,087 Number of Accounts: 4,629,817 ------------------------------------------------------------- IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Servicer's Report as of the 15th day of May, 2006. The Royal Bank of Scotland plc, as Servicer By: Name: Colin Baillie Title: Director, Finance, Cards Business

Arran Funding LTD 8-K/A