Prudential Structured Finance CBO I

PSF CBO I is a $307 million collateralized bond obligation that closed in October 2000. The PSF CBO I portfolio is invested in structured securities, including residential mortgage-backed securities, commercial and consumer asset-backed securities and CDOs. The PSF CBO I capital structure has been delevering since the end of the Revolving Period in November 2005.

Closing Date   October 26, 2000
Effective Date   March 1, 2001
Distribution Dates   February 15, May 15, August 15 and November 15
End of Reinvestment Period   November 2, 2005
End of Non-Call Period   February 15, 2006
Maturity Date   November 15, 2035
Type
Cash Flow CBO

Underwriter
Bear Stearns

Rating Agencies
S&P, Fitch

Trustee
Bank of New York

Portfolio Manager
Tom Terchek
+1 973 802 2799



  Tranche   Initial Ratings   Current Ratings   Original Principal Amount ($)   Balance After 11/15/08 Payment Date ($)   Interest Rate  
  Class A-1L Notes   AAA/AAA   AAA/AAA   175,000,000   0   3M LIBOR + 0.50%  
  Class A-1 Notes   AAA/AAA   AAA/AAA   70,000,000   0   7.8068%  
  Class A-2L Notes   A-/A-   BBB/BB+   20,000,000   11,306,510   3M LIBOR + 1.50%  
  Class B-1L Notes   BBB-/BBB-   CCC-/C   8,000,000   8,000,000   3M LIBOR + 2.50%  
  Class B-1 Notes   BBB-/BBB-   CCC-/C   4,200,000   4,200,000   9.7238%  
  Class B-2L Notes   BB-/BB-   CC/C   5,000,000   5,000,000   3M LIBOR + 050%  
  Class B-2 Notes   BB-/BB-   CC/C   2,500,000   2,500,000   13.1266%  
  Trust Certificates   NR   NR   22,000,000   22,000,000   Excess Interest  
Total       306,700,000   53,006,510    
  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.