Dryden XXI Leveraged Loan CDO LLC

Dryden XXI is a $500 million collateralized loan obligation and is one of the few true “arbitrage” transactions to close in the CDO market in 2008. The Dryden XXI portfolio is invested mainly in U.S. senior secured leveraged bank loans. Dryden XXI includes a non-secured loan allocation of up to 5%. This allocation can encompass investments in non-secured loans, fixed rate bonds, and up to 2.5% in structured products.

Closing Date   August 28, 2008
Effective Date   On or prior to January 5, 2009
Distribution Dates   January 17, April 17, July 17 and October 17
Optional Redemption Date   October 17, 2010
End of Reinvestment Period   October 17, 2013
Maturity Date   October 17, 2020
Type
Cash Flow CLO

Underwriter
Goldman Sachs

Rating Agencies
Moody’s, S&P

Trustee
Deutsche Bank

Portfolio Manager
Joe Lemanowicz

CDO Analyst
Renee Gallizzo
+1 973 802 4204



  Tranche   Initial Ratings   Current Ratings   Original Principal Amount ($)   Current Principal Amount ($)   Interest Rate
  Class A Notes Aaa/AAA Aaa/AAA/neg 365,000,000 365,000,000 3M LIBOR + 1.55%
  Class B Notes Aa2/AA Aa2/neg/AA/neg 20,000,000 20,000,000 3M LIBOR + 3.50%
  Class C Notes A2/A Baa3/neg/A/neg 20,000,000 20,000,000 3M LIBOR + 4.50%
  Class D Notes Baa2/BBB Ba3/neg/BBB/neg 18,750,000 18,750,000 3M LIBOR + 5.50%
  Income Notes NR NR 76,250,000 76,250,000 Excess Interest
Total       500,000,000   500,000,000  
  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.