National Asset Management Agency - Annual Report 2013

40. 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.

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

The administration fees incurred by NAMA are set out in Note 10.

The expenses of each NAMA Group entity are shown in the tables below. The expenses of NALML includes a recharge of €40.8m (2012: €36.9m) 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
2013
€'000
2012
€'000
Costs reimbursable to NTMA 10.1 40,768 36,890
Primary servicer fees 10.2 52,587 56,427
Master servicer fees 10.3 3,082 3,547
IBRC integration costs 10.4 7,369 -
Portfolio management fees 10.5 5,256 6,712
Legal fees 10.6 2,772 4,609
Due diligence costs 10.7 - 4,086
Finance, communication and technology costs 10.8 3,376 2,985
Rent and occupancy costs 10.9 1,482 1,375
Internal audit fees 10.10 911 1,023
External audit remuneration 10.11 495 450
Other internal audit services 10.10 - 288
Total NALML administration expenses 118,098 118,392
National Asset Property Management Limited (NAPML)
Expense type
2013
€'000
2012
€'000
Costs reimbursable to NALM 86 -
Portfolio management fees 47 19
Legal fees 1 24
Finance, communication and technology costs 21 -
Total NAPML administration expenses 155 43
National Asset Sarasota LLC (NASLLC)
Expense type
2013
€'000
2012
€'000
Portfolio management fees 61 -
Legal fees 10 -
Total NASLLC administration expenses 71 -
National Asset Residential Property Services Limited (NARPSL)
Expense type
2013
€'000
2012
€'000
Portfolio management fees 185 127
Legal fees 192 25
Finance, communication and technology costs 22 37
Total NARPSL administration expenses 399 189
National Asset Resolution Limited (NARL)
Expense type
2013
€'000
2012
€'000
Costs reimbursable to NALM 3,476 -
Primary servicer fees 2,200 -
External audit remuneration 20 -
Total NARL administration expenses 5,696 -

40.2 Debt securities issued for the purposes of the Act

2013
€'000
2012
€'000
Senior notes issued by NAML 34,618,000 25,440,000
Subordinated debt issued by NAML 1,593,000 1,593,000
Total 36,211,000 27,033,000

40.3 Debt securities issued, transferred and redeemed in the period to the Financial Institutions


Financial
Institution
Outstanding
at 1 Jan 13
€'000

Issued
€'000

Transferred
€'000

Redeemed
€'000

Cancelled
€'000
Outstanding
at 31 Dec 13
€'000
AIB7 17,876,000 - 285,000 (1,890,000) - 16,271,000
BOI 4,756,000 - - (484,000) - 4,272,000
IBRC/SL7,8 1,637,000 - (796,000) - - 841,000
EBS 332,000 - (285,000) (27,000) - 20,000
IL&P7 2,432,000 - - (263,000) - 2,169,000
CBI8 - 12,928,000 796,000 (1,086,000) - 12,638,000
Total 27,033,000 12,928,000 - (3,750,000) - 36,211,000

Financial
Institution
Outstanding
at 1 Jan 12
€'000

Issued
€'000

Transferred
€'000

Redeemed
€'000

Cancelled
€'000
Outstanding
at 31 Dec 12
€'000
AIB7 20,414,000 - - (2,395,000) (143,000) 17,876,000
BOI 5,359,000 12,000 - (615,000) - 4,756,000
IBRC/SL7,8 1,793,000 - - (113,000) (43,000) 1,637,000
EBS 375,000 - - (43,000) - 332,000
IL&P7 2,766,000 - - (334,000) - 2,432,000
Total 30,707,000 12,000 - (3,500,000) (186,000) 27,033,000

7 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, €285m of NAMA senior debt securities in issue and held by EBS were transferred AIB in 2013.

8 On 28 March 2013, €12.928bn of senior bonds were issued by NAML to the CBI in consideration for NARL's acquisition of the loan facility deed floating charge over IBRC's assets from the CBI, following the liquidation of IBRC on 6 February 2013. In addition, €796m of senior bonds held by IBRC at the date of liquidation were transferred to CBI.

40.4 Advances to NAMA from the Central Fund in the year

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

40.5 Advances made by NAMA to debtors via Participating Institutions in the year




Participating Institution
Amount
advanced
2013
€'000
Amount
advanced
2012
€'000
AIB 96,906 94,924
IBRC / Capita 184,433 163,233
BOI 46,875 29,414
EBS - 588
Vendor finance 336,737 20,250
Loan acquisition 7,320 -
Total 672,271 308,409

40.6 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)
2013
€'000
2012
€'000
Investment in NAMAIL 49,000 49,000
Cash 1,152 1,268
Other receivables 5,961 9,306
Property, plant and equipment 1,071 831
Total 57,184 60,405

National Asset Management Agency Investment Limited (NAMAIL)
2013
€'000
2012
€'000
Loan to NAML 99,900 99,900
Interest on intergroup loan 19,243 19,093
Intergroup receivable 100 100
Total 119,243 119,093

National Asset Management Limited (NAML)
2013
€'000
2012
€'000
Profit participating loan with NAMGSL 24,283,000 27,033,000
Profit participating loan with NARL 11,928,000 -
Interest on profit participating loan with NARL 177,339 -
Intergroup receivable 99,900 99,900
Deferred tax asset 92,568 137,981
Total 36,580,807 27,270,881

National Asset Resolution Limited (NARL)
2013
€'000
2012
€'000
Cash 332,440 -
Cash placed as collateral with the NTMA 63,000 -
Loan facility deed 11,703,344 -
Interest on loan facility deed 12,245 -
Other assets 5 -
Deferred tax asset 2,051 -
Total 12,113,085 -

National Asset Management Group Services Limited (NAMGSL)
2013
€'000
2012
€'000
Profit participating loan with NALML 24,283,000 27,033,000
Profit participating loan with NAJVAL 13,450 -
Interest on profit participating loans 487,036 487,082
Total 24,783,486 27,520,082

National Asset Loan Management Limited (NALML)
2013
€'000
2012
€'000
Cash 3,119,500 2,234,554
Cash placed as collateral with the NTMA 739,000 1,150,000
Financial assets available for sale 145,138 257,932
Receivable from Participating Institutions 78,447 78,953
Financial assets at fair value through profit or loss 160,369 350,706
Loans and receivables 19,585,959 22,776,262
Intergroup receivables 614,127 559,968
Accrued interest receivable 12,474 23,383
Inventories – trading properties - 200
Investments in equity instruments 5,125 -
Other assets 10,748 9,507
Deferred tax asset 107,769 203,894
Total 24,578,656 27,645,359

National Asset Property Management Limited (NAPML)
2013
€'000
2012
€'000
Investments 5,798 -
Inventories – trading properties 6,173 7,074
Other assets 27 599
Total 11,998 7,673

National Asset Residential Property Services Limited (NARPSL)
2013
€'000
2012
€'000
Cash 47 -
Inventories – trading properties 7,163 -
Rental income receivable 8 -
Total 7,218 -

National Asset JV A Limited (NAJVAL)
2013
€'000
2012
€'000
Cash 97 -
Investments in equity instruments 1,248 -
Loan receivable 12,151 -
Total 13,496 -

National Asset Sarasota LLC (NASLLC)
2013
€'000
2012
€'000
Inventories – trading properties 26,104 -

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





Entity




Description
Amount in
issue at
31 December
2013
€'000
Amount in
issue at
31 December
2012
€'000
National Asset Management Limited On 26 March 2010, the Minister for Finance 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 €51.3bn.

34,618,000


25,440,000
34,618,000 25,440,000