Mr. Lucey's sums:
Anglo loan book value: €35 bn (optimistic view)
Deposits and interbank loans: €60 bn (actually, I believe this should be €64 bn
Other liabilities: €14 bn
Subordinate debt: €4.9 bn
Wind-up cost: €47 bn or €42.1 bn excluding subordinate debt.
I believe from the Anglo balance sheet, there is another €14.5 bn available for wind-down costs:
Cash: 266 mn
Loans and advances to banks: 6,698 mn
Available for sale assets: 7,761 mn
Giving a total cost of: €27.6 bn
This assumes that the derivatives book can be sold off/unwound at zero net cost. I believe, though, that this is an unsafe assumption. However, I haven't included any derivative cost anywhere else, so the money for it will have to be found anyway.
So, the government proposes giving Anglo an immediate injection of €4 bn. With Anglo wanting a further €3.5 bn and maybe another €1.5 bn more in the forseeable future (I judge this to be within six months given the myopic forecasting ability of everyone involved).
That's €9 bn.
Let's assume that NAMA buys the loans at 85% of book value. The loan book is €66 bn, so that would give Anglo €56 bn. As Anglo is currently insolvent, it would require an immediate cash injection for the €10 bn that it's just lost. So we are up to €19 bn.
Given that 20% of the Anglo loan book is already distressed and we haven't reached peak stress yet, I think Mr. Lucey's figures are accurate. So the NTMA is going to see a loss of €21 bn on the €56 bn it paid for the Anglo loans.
Um, we're up to €40 bn already...
So by semi-random numbers, it is cheaper by €12.4 bn to just close Anglo down.
Am I missing anything?
[broken link removed]