National Asset Management Agency - Annual Report 2012

SUPPLEMENTARY INFORMATION PROVIDED IN ACCORDANCE WITH SECTION 54 OF THE ACT

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.

38.1 Administration fees and expenses incurred by NAMA and each NAMA Group entity

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 -

38.2 Debt securities issued for the purposes of the Act

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

38.3 Debt securities issued and redeemed in the period to the Financial Institutions


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

5 On 1 July 2011, the High Court approved a Transfer Order under Part 5 of the Credit Institutions Stabilisations Act 2010 (CISA) that the assets and liabilities of INBS be transferred to Anglo Irish Bank. The transfer order extinguished INBS. On 14 October 2011 the name was changed to IBRC. As part of the reorganisation and restructuring of the Irish banking system, NAMA senior debt securities in issue and held by IBRC were transferred to IL&P and AIB.

38.4 Advances to NAMA from the Central Fund in the year

There were no advances to NAMA from the Central Fund in the year.

38.5 Advances made by NAMA to debtors via Participating Institutions in the period




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

38.6 Asset portfolios held by NAMA and each NAMA Group entity

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 -

38.7 Government support measures, including guarantees, received by NAMA and each NAMA Group entity





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