Dryden X-Euro CLO 2005

Dryden X is a €410 million collateralized loan obligation and is the first all-European Dryden CLO.  The Dryden X portfolio is invested mainly in European leveraged bank loans and is denominated 80% in Euro and 20% in Sterling.  Dryden X includes an allocation to mezzanine and second-lien loans of up to 10%.  Further, up to 5% of the portfolio may be invested in fixed-rate securities and structured products.

Closing Date   January 17, 2006
Effective Date   July 14, 2006
Distribution Dates   January 25 and July 25
End of Non-Call Period   January 25, 2010
End of Reinvestment Period   January 25, 2012
Maturity Date   January 25, 2022
Type
Cash Flow CLO

Underwriter
RBS

Rating Agencies
Moody’s, S&P

Trustee
Deutsche Bank

Portfolio Manager
Jonathan Butler

CDO Analyst
Sarah McMullen
+44 (0)20 7766 2539



  Tranche   Initial Ratings   Current Ratings   Principal Amount (£)   Principal Amount (€)   Interest Rate  
  Class A-1 Notes   Aaa/AAA   Aaa/AA   0   124,000,000   6M EURIBOR + 0.26%  
  Class A-1D Notes   Aaa/AAA   Aaa/AA   0   100,000,000   6M EURIBOR + 0.26%  
  Class A-2 Notes   Aaa/AAA   Aaa/AA   38,052,000   56,000,000   6M LIBOR + 0.26%  
  Class B-1 Notes   Aa2/AA   A3/A   0   19,200,000   6M EURIBOR + 0.45%  
  Class B-2 Notes   Aa2/AA   A3/A   3,262,000   4,800,589   6M LIBOR + 0.45%  
  Class C-1 Notes   A2/A   Ba1/BBB-   0   22,400,000   6M EURIBOR + 0.70%  
  Class C-2 Notes   A2/A   Ba1/BBB-   3,806,000   5,601,177   6M LIBOR + 0.70%  
  Class D-1 Notes   Baa2/BBB   B2/BB   0   14,400,000   6M EURIBOR + 1.70%  
  Class D-2 Notes   Baa2/BBB   B2/BB   2,447,000   3,601,177   6M LIBOR + 1.75%  
  Class E-1 Notes   Ba2/BB   Caa2/B+   0   12,000,000   6M EURIBOR + 5.00%  
  Class E-1B Notes   Ba2/BB   Caa2/B+   0   4,000,000   8.32%  
  Class 1 Subordinated Notes   NR   NR   0   36,550,000   Excess Interest  
  Class 2 Subordinated Notes   NR   NR   4,757,000   7,000,736   Excess Interest  
Total         409,553,679    
  NR = not rated, N/A = not applicable
Sterling tranches converted to Euro using closing date spot rate of 1.47167.








Prudential Investment Management is the primary asset management business of Prudential Financial, Inc. Prudential Fixed Income is Prudential Investment Management's largest public fixed income asset management unit and operates through Prudential Investment Management, Inc. (PIM), a registered investment advisor. Prudential Financial and the Rock logo are registered service marks of The Prudential Insurance Company of America and its affiliates.