Dryden XI-Leveraged Loan CDO 2006

Dryden XI is a $767 million collateralized loan obligation and was the third Dryden CDO to close in 2006. The Dryden XI portfolio, portions of which were rolled over from the Dryden II and Dryden III redemptions, is invested mainly in U.S. leveraged bank loans. Dryden XI includes a fixed-rate security allocation of up to 10%. Further, up to 10% of the portfolio may be invested in a combination of non-secured loans, bonds and structured products.

Closing Date   May 4, 2006
Effective Date   September 8, 2006
Distribution Dates   January 12, April 12, July 12 and October 12
End of Non-Call Period   April 12, 2010
End of Reinvestment Period   April 12, 2013
Maturity Date   April 12, 2020
Type
Cash Flow CLO

Underwriter
Citigroup

Rating Agencies
Moody’s, S&P

Trustee
Bank of New York

Portfolio Manager
Joe Lemanowicz

CDO Analyst
Edwin Wilches
+1 973 367 3447



  Tranche   Initial Ratings   Current Ratings   Principal Amount ($)   Factor   Interest Rate  
  Class A-1 Notes   Aaa/AAA   Aa2/AA+   325,000,000   0.9735   3M LIBOR + 0.25%  
  Class A-2A Notes   Aaa/AAA   Aaa/AA+   225,000,000   0.9705   3M LIBOR + 0.24%  
  Class A-2B Notes   Aa1/AAA   A1/AA+   25,000,000   1.0000   3M LIBOR + 0.34%  
  Class A-3 Notes   Aa2/AA   A2/AA-   25,300,000   1.0000   3M LIBOR + 0.375%  
  Class B Notes   A2/A   Ba1/BBB+   47,200,000   1.0000   3M LIBOR + 0.70%  
  Class C-1 Notes   Baa2/BBB   B1/CCC+   24,800,000   1.0000   3M LIBOR + 1.60%  
  Class C-2 Notes   Baa2/BBB   B1/CCC+   12,700,000   1.0000   6.962%  
  Class D Notes   Ba2/BB   Ca/CCC-   23,600,000   0.8535   3M LIBOR + 3.90%  
  Income Notes   NR   NR   57,900,000   1.0000   Excess Interest  
Total       766,500,000        
  NR = not rated, N/A = not applicable








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.