ATRIUM 2
General information
Issue date	19-Jun-97	Credit Enhance	Govern Guaranteed
Reference interest rate	Fixed rate	Risk weight.	0%
Payment	Quarterly	Pricing info	Reuters DEXIAABS
Currency	Euro		Bloomberg ATR 1<MTGE><GO>
	Class A1	Class A2
Annual fixed coupon	4.29%	6.37%
Initial class size	24,789,352.00	104,487,118.68
Number of bonds (€ 123,946.76)	200	843
Initial rating Moody's	Aa2	Aa2
Current rating Moody's	Aa1	Aa1
Payments
Last payment date	19-Sep-08
Next payment date	18-Dec-08
(last payment date)	Class A1	Class A2
Interest payment	0.00	1,227,669.33
Interest per bond	0.00	1,456.31
Balance before last pmt	0.00	77,090,596.56
Principal redemption last pmt	0.00	961,281.33
Principal per bond	0.00	1,140.31
Bond factor after payment	0.000000000	0.728600004
Original Average Life	2,74 years	13,25 years
Legal maturity	Sep-03	Jun-17
Performance
Delinquencies	no delinquencies
Prepayments	no prepayments