June 20, 2011
Fannie Mae Prices $594 million Multifamily DUS REMIC under its GeMS ProgramWASHINGTON, D.C. — Fannie Mae (FNMA/OTC) priced its second Multifamily DUS REMIC in 2011 totaling $594 million under its Fannie Mae Guaranteed Multifamily Structures (Fannie Mae GeMS™) program on Friday, June 17, 2011.
All classes of this security, FNA 2011-M2, are guaranteed by Fannie Mae with respect to the full and timely payment of interest and principal. Yield maintenance prepayment premiums apply to all underlying loans. The structure includes four fixed-rate sequential pay classes, a floating rate class, an inverse IO class and a WAC/IO class.
FNA 2011-M2 employs a structure not previously used in a Fannie Mae GeMSTM transaction. For the fixed rate classes, all unscheduled principal payments and associated prepayment premiums will be distributed first to the AB class, thus enhancing the cash flow stability of the A1, A2 and A3 classes.
The structure details for the multi-tranche offering are included in the table below.
| Class | CUSIP | Original Face | Weighted Average Life | Coupon | Coupon Type | Spread | Price |
|---|---|---|---|---|---|---|---|
| A1 | 31397U3L1 | $41,197,000 | 3.89 | 2.070% | Fixed Rate | S+47 | 100.5 |
| A2 | 31397U3M9 | $41,795,000 | 8.99 | 3.710% | Fixed Rate | S+65 | 100.5 |
| A3 | 31397U3N7 | $342,229,854 | 9.77 | 3.740% | Fixed Rate | S+66 | 100.375 |
| AB | 31397U3K3 | $57,984,798 | 9.13 | 3.730% | Fixed Rate | S+78 | 99.75 |
| FA | 31397U3P2 | $110,559,670 | 9.12 | 1mo L+45, 7% Cap | Floating Rate | L+45 | 100.0 |
| SA | 31397U3Q0 | $110,559,670 | 9.12 | 6.361% | Inverse Interest Only | Not Offered | Not Offered |
| X | 31397U3R8 | $593,766,322 | 9.12 | 0.126% | Interest Only | Not Offered | Not Offered |
| Total | $593,766,322 |
Collateral: 88 DUS Pools
Geographic Distribution: CA (24.28%), AZ (9.99%), NY (8.99%)
Weighted Average
Debt Service Coverage Ratio (DSCR): 2.02x
Weighted Average
Loan-to-Value (LTV): 63.84%
Settlement Date: 6/30/2011
Lead Manager: Amherst Securities Group LP
Co-Managers: Bank of America Merrill Lynch
For additional information, please refer to the Fannie Mae GeMS REMIC Term Sheet (FNA 2011-M2) available on Fannie Mae's Multifamily MBS at www.fanniemae.com.