Agency CMBS Question - Interpreting Pricing Summaries and Term Sheets

Hey everyone - apologies in advance if I'm posting this to the wrong forum. I've been spending much of my free time (don't have much of it these days) trying to teach myself the fundamentals of CMBS over the past couple months. I've built a decent understanding of the general concepts, making (slow) progress though resources like Fabozzi's texbook, the CREFC CMBS E-Primer, a bunch of random online research/newsletters, and talking to a few people that work in the space - mostly on the sell-side. However, I still end up having pretty basic questions when it comes to things I see out in the wild.

This is one of those examples - I feel like there must be a fundamental gap in my understanding of both how the pricing of these securities is derived, as well as how they are actually quoted in practice.

While skimming Fannie's recent press releases, I see that they recently priced a $719.5mm DUS REMIC under their GeMS program (FNA 2020-M29). I took a screenshot of the structure details for the offering and included it in this post, in addition to the accompanying term sheet I found in the press release. If they haven't attached properly, I'm leaving the link to the page that includes both files here: https://www.fanniemae.com/portal/media/financial-…

When I look at these docs individually, and then side-by-side, a few questions come to mind, and I spent a bit of time yesterday scratching my head over them:

  1. In the pricing summary, what does the spread actually signify? As an example, I originally thought that the coupon of 0.946 for the A1 tranche was equivalent to S+46, where S was the interpolated 5.79 year swap rate at the time of pricing - I replicated that calculation using historical swap rates from FRED, but that theory didn't prove out. Just trying to understand where and how the swaps/spreads fit in when issuing a fixed-coupon instrument.

  2. In the term sheet for the deal, the collateral overview for Group 1 on pg. 9 indicates a Weighted Average Pass-through Rate of 1.921%.

    • How is the pass through rate calculated for each of these loans? Seems like it's then rolled into a Cutoff Date UPB-weighted average.
    • How does that WA Pass-through rate relate to the coupons I see in the pricing summary, and why isn't it equal to the WA coupon rate in the pricing summary?

I know these are likely 101-level questions - it's clear I have a long way to go before I really have my arms around this material. I would really appreciate any input you guys can provide.

Attachment Size
gems_remic_term_sheet_061120.pdf 548.53 KB 548.53 KB
1 Comments
 

In qui assumenda sed voluptate quam id consectetur dolores. Earum a nesciunt fugiat quis. Excepturi accusamus eveniet sint sunt repudiandae. Distinctio numquam aut laborum vel totam.

Placeat nesciunt recusandae distinctio sunt omnis. Dolorem doloribus ducimus quia. Dignissimos commodi veritatis nam.

Cum et asperiores deleniti necessitatibus quam sed. Ratione cumque iusto tenetur temporibus. Quis dolorum nihil ea exercitationem ut in a ullam. Modi maiores sit et in et qui sed earum.

Quas at veritatis dolor ea nisi. Maxime beatae et doloremque voluptatem. Repellendus et dignissimos vel dignissimos minima aut.

I'm an AI bot trained on the most helpful WSO content across 17+ years.
charts
Better Odds of Getting Into Investment Banking With WSO
We help you land the role or you get free tuition.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (68) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
DrApeman's picture
DrApeman
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
GameTheory's picture
GameTheory
98.9
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”