In order to achieve its objectives NAMA has established special purpose vehicles as outlined in Note 1. These entities prepare and present separate financial statements. In accordance with the requirements of Section 54 of the Act the following additional information is provided, in respect of NAMA and each of its Group entities.
The administration fees incurred by the Agency are set out in Note 9.
The expenses of NALML, NAPML and NARPSL expenses are shown in the tables below. The expenses of NALML includes a re-charge of €37m (2011: €28m) in respect of NTMA costs incurred by the Agency. These costs are also included in the consolidated accounts.
| National Asset Loan Management Limited (NALML) Expense type |
Note |
2012 €'000 |
2011 €'000 |
|---|---|---|---|
| Costs reimbursable to NTMA | 9.1 | 36,890 | 27,678 |
| Primary servicer fees | 9.2 | 56,427 | 56,897 |
| Due diligence costs | 9.3 | 4,086 | 44,505 |
| Portfolio management fees | 9.4 | 6,712 | 15,992/td> |
| Legal fees | 9.5 | 4,609 | 9,478 |
| Master servicer fees | 9.6 | 3,547 | 3,098 |
| Finance and technology costs | 9.7 | 2,985 | 2,266 |
| Internal audit fees | 9.8 | 1,023 | 927 |
| Rent and occupancy costs | 9.9 | 1,375 | 975 |
| External audit remuneration | 9.11 | 450 | 450 |
| Other internal audit services | 9.12 | 288 | - |
| Total administration expenses | 118,392 | 162,266 | |
| Due diligence costs recovered on loan acquisitions | 9.3 | - | (34,505) |
| Total NALML administration expenses | 118,392 | 127,761 |
| National Asset Property Management Limited (NAPML) Expense type |
Note |
2012 €'000 |
2011 €'000 |
|---|---|---|---|
| Legal fees | 24 | - | |
| Planning advice costs | 18 | - | |
| Other costs | 1 | - | |
| Total NAPML administration expenses | 43 | - |
| National Asset Residential Property Services Limited (NARPSL) Expense type |
Note |
2012 €'000 |
2011 €'000 |
|---|---|---|---|
| Property valuation costs | 127 | - | |
| Legal fees | 25 | - | |
| Tax advice fees | 37 | - | |
| Total NARPSL administration expenses | 189 | - |
| 2012 €'000 |
2011 €'000 |
|
|---|---|---|
| Senior notes issued by NAML | 25,440,000 | 29,106,000 |
| Subordinated debt issued by NAML | 1,593,000 | 1,601,0000 |
| Total | 27,033,000 | 30,707,000 |
Financial Institution |
Outstanding at 1 Jan 12 €'000 |
Issued €'000 |
Redeemed €'000 |
Cancelled €'000 |
Outstanding at 31 Dec 12 €'000 |
|---|---|---|---|---|---|
| AIB5 | 20,414,000 | - | (2,395,000) | (143,000) | 17,876,000 |
| BOI | 5,359,000 | 12,000 | (615,000) | - | 4,756,000 |
| IBRC5 | 1,793,000 | - | (113,000) | (43,000) | 1,637,000 |
| EBS | 375,000 | - | (43,000) | - | 332,000 |
| IL&P5 | 2,766,000 | - | (334,000) | - | 2,432,000 |
| Total | Total | 12,000 | (3,500,000) | (186,000) | 27,033,000 |
There were no advances to NAMA from the Central Fund in the year.
Participating Institution |
Amount advanced 2012 €'000 |
Amount advanced 2011 €'000 |
|---|---|---|
| AIB | 115,174 | 84,833 |
| IBRC | 163,233 | 172,759 |
| BOI | 29,414 | 45,701 |
| EBS | 588 | 688 |
| Total | 308,409 | 303,981 |
The assets held by NAMA and each NAMA Group entity are set out below. The assets include intergroup assets and liabilities and intergroup profit participating loans between NAMA Group entities.
National Asset Management Agency (NAMA) |
2012 €'000 |
2011 €'000 |
|---|---|---|
| Investment in NAMAIL | 49,000 | 49,000 |
| Cash | 1,268 | 1,623 |
| Other receivables | 9,306 | 3,381 |
| Property, plant and equipment | 831 | 906 |
| Total | 60,405 | 54,910 |
National Asset Management Agency Investment Limited (NAMAIL) |
2012 €'000 |
2011 €'000 |
|---|---|---|
| Loan to NAML | 99,900 | 99,900 |
| Intercompany loans and receivables - accrued interest | 19,093 | 15,490 |
| Inter-group receivable | 100 | 100 |
| Total | 119,093 | 115,490 |
National Asset Management Limited (NAML) |
2012 €'000 |
2011 €'000 |
|---|---|---|
| Profit participating loan with NAMGSL | 27,033,000 | 30,707,000 |
| Intergroup assets | 99,900 | 99,900 |
| Deferred tax asset | 137,981 | 134,401 |
| Total | 27,270,881 | 30,941,301 |
National Asset Management Group Services Limited (NAMGSL) |
2012 €'000 |
2011 €'000 |
|---|---|---|
| Profit participating loan with NALML | 27,033,000 | 30,707,000 |
| Interest on profit participating loan with NALML | 487,082 | - |
| Total | 27,520,082 | 30,707,000 |
National Asset Loan Management Limited (NALML) |
2012 €'000 |
2011 €'000 |
|---|---|---|
| Cash | 2,234,554 | 3,345,363 |
| Cash placed as collateral with the NTMA | 1,150,000 | - |
| Financial assets available for sale | 257,932 | 499,747 |
| Receivable from Participating Institutions | 78,953 | 409,143 |
| Financial assets at fair value through profit or loss | 350,706 | 448,539 |
| Loans and receivables | 22,776,262 | 25,607,389 |
| Intergroup assets | 559,968 | 413,805 |
| Accrued interest receivable | 23,383 | 31,526 |
| Inventories | 200 | 6,850 |
| Other assets | 9,507 | 11,545 |
| Deferred tax asset | 203,894 | 175,125 |
| Total | 27,645,359 | 30,949,032 |
National Asset Property Management Limited (NAPML) |
2012 €'000 |
2011 €'000 |
|---|---|---|
| Inventories | 7,074 | - |
| Other assets | 599 | - |
| Total | 7,673 | - |
Entity |
Description |
Amount in issue at 31 December 2012 €'000 |
Amount in issue at 31 December 2011 €'000 |
|---|---|---|---|
| National Asset Management Limited |
On 26 March 2010, the Minister guaranteed Senior Notes issued by NAMA as provided for under Section 48 of the NAMA Act 2010. The maximum aggregate principal amount of Senior Notes to be issued at any one time is €51.3 billion. | 25,440,000 | 29,106,000 |
| 25,440,000 | 29,106,000 |