Reference:
- APS 221 Attachment A, paragraphs 21 to 25
The look-through requirements should generally be applied using a single level look-through (i.e. an ADI will look through its exposure to a structured vehicle and recognise its exposure to the underlying assets held directly by the structured vehicle).
In some circumstances, however, to align with the intent of the look-through requirements it may be appropriate to look through a second level of the structure in order to appropriately identify the underlying risk. This could occur for example if the asset that had been identified when looking-through a structured vehicle was an investment in another structured vehicle. In that case, if the size of the exposure were material, it would be appropriate for the ADI to apply look-through at the next level down as well.
The reported exposure amount for each structured vehicle exposure and underlying asset should reflect the maximum loss to the ADI if the structured vehicle or the underlying asset failed. If the underlying asset and structured vehicle are connected counterparties per paragraph 21 of APS 221, then the reported exposure should reflect the maximum loss to the ADI if the connected counterparties failed simultaneously (refer example C).
Worked Example A
This worked example outlines the calculation methodology for an ADI’s exposure to a structured vehicle with a single tranche structure, per paragraph 24 of Attachment A to APS 221.
Assumptions:
- The ADI has a $15 exposure to the vehicle.
- The amounts listed under “(1) Calculation of Structured vehicle and underlying assets” below are the nominal value of each underlying asset in the structure.
(1) Calculation of Structured vehicle and underlying assets| Asset | Amount |
|---|
| Asset 1 | $30.00 |
| Asset 2 | $20.00 |
| Asset 3 | $20.00 |
| Asset 4 | $18.00 |
| Asset 5 | $10.00 |
| Asset 6 | $2.00 |
| Total | $100.00 |
Calculation of underlying exposures:
The ADI’s exposure to each underlying asset for the purposes of measuring large exposures is calculated as the nominal value of the underlying asset (1) divided by the total value of the vehicle multiplied by the value of the ADI’s exposure to the vehicle. In the case of Asset 1, that is:
$30 / $100 x $15 = $4.50.
In total, based on this approach, the exposure to underlying assts is $15.00 as shown in (3) below.
(3) ADI's exposure to underlying assets| Asset | Amount |
|---|
| Asset 1 | $4.50 |
| Asset 2 | $3.00 |
| Asset 3 | $3.00 |
| Asset 4 | $2.70 |
| Asset 5 | $1.50 |
| Asset 6 | $0.30 |
| Total | $15.00 |
Worked Example B
This worked example outlines the calculation methodology for an ADI’s exposure to a structured vehicle with a multiple tranche structure, per paragraph 25 of Attachment A to APS 221.
Step 1: Identify underlying assets, size of tranche and ADI investments
The amounts listed under (1a) are the nominal value of each underlying asset in the structure. The amounts listed under (1b) are the nominal value of each tranche and the amount of that tranche that the ADI has an exposure to.
(1a) Structured vehicle and underlying assets| Asset | Amount |
|---|
| Asset 1 | $30.00 |
| Asset 2 | $20.00 |
| Asset 3 | $20.00 |
| Asset 4 | $18.00 |
| Asset 5 | $10.00 |
| Asset 6 | $2.00 |
| Total | $100.00 |
(1b) Multiple tranches of the structured vehicle| Tranche | Value | ADI holds |
|---|
| Tranche A | $80.00 | $6.00 |
| Tranche B | $13.00 | $5.00 |
| Tranche C | $7.00 | $4.00 |
| Total | $100.00 | $15.00 |
Step 2: Identify the lower of the tranche value or the nominal value of each asset:
As per paragraph 25(a) of Attachment A, identify the lower of the value of the tranche and the nominal value of each underlying asset. In this example:
- For Tranche A and Asset 1, the lower of $80 and $30, which is $30.
- For Tranche A and Asset 6, the lower of $80 and $2, which is $2.
(2) The lower of the value of the tranche and asset, per paragraph 25(a) of Attachment A| Tranche | A | B | C |
|---|
| Asset 1 | $30.00 | $13.00 | $7.00 |
| Asset 2 | $20.00 | $13.00 | $7.00 |
| Asset 3 | $20.00 | $13.00 | $7.00 |
| Asset 4 | $18.00 | $13.00 | $7.00 |
| Asset 5 | $10.00 | $10.00 | $7.00 |
| Asset 6 | $2.00 | $2.00 | $2.00 |
Step 3: Determine the exposure of the ADI to each underlying asset
As per paragraph 25(b) of Attachment A, apply the pro rata share of the ADI’s exposure in the tranche to the value determined in paragraph 25(a) (step 2 in this example). In this example:
- For Tranche A and Asset 1, $30 x $6 / $80 = $2.25.
- For Tranche A and Asset 6, $2 x $6 / $80 = $0.15.
(3) The pro rata share of exposure, per paragraph 25(b) of Attachment A| Tranche | A | B | C |
|---|
| Asset 1 | $2.25 | $5.00 | $4.00 |
| Asset 2 | $1.50 | $5.00 | $4.00 |
| Asset 3 | $1.50 | $5.00 | $4.00 |
| Asset 4 | $1.35 | $5.00 | $4.00 |
| Asset 5 | $0.75 | $3.85 | $4.00 |
| Asset 6 | $0.15 | $0.77 | $1.14 |
Step 4: Sum the exposures to the underlying assets and cap at the nominal value of the asset
As per paragraph 25 of Attachment A, the ADI’s exposure to each asset is then calculated as the sum of its exposures to the asset as calculated in step 3, capped at the total nominal value of the underlying asset. In the case of Asset 6:
- The lower of $2 and $2.06 (where $2.06 is equal to the sum of $0.15, $0.77 and $1.14), which is $2.
(4) ADI's exposure to underlying assets| | Exposure |
|---|
| Asset 1 | $11.25 |
| Asset 2 | $10.50 |
| Asset 3 | $10.50 |
| Asset 4 | $10.35 |
| Asset 5 | $8.60 |
| Asset 6 | $2.00 |
Step 5: Apply the 0.25% threshold to determine the reportable exposures
The large exposure amounts to be reported are in Table 5 below. Asset 6 is less than 0.25% of the ADI’s Tier 1 Capital (from 1 January 2027 this limit will be 0.25% of the ADI’s Common Equity Tier 1 Capital) and is not required to be incorporated in large exposure reporting.
(5) Large exposure amounts to be reported for each exposure independently| | Exposure |
|---|
| Structured Vehicle | $15 |
| Asset 1 | $11.25 |
| Asset 2 | $10.50 |
| Asset 3 | $10.50 |
| Asset 4 | $10.35 |
| Asset 5 | $8.60 |
| Asset 6 | Nil |
Worked Example C
This worked example outlines the calculation methodology for an ADI’s exposure to a structured vehicle with a multiple tranche structure, using the figures outlined in Worked Example B, and where the ADI additionally has an exposure to Asset 2 of $20 and an exposure to Asset 5 of $30 outside of the structured vehicle.
Direct Exposures to assets also held by structured vehicle
Step 1: Perform look-through on structured vehicle (as in Example B Table 4) to obtain exposures to assets.
Step 2: Add any direct exposures the ADI has to those same counterparties. If the parties are not connected counterparties, report these amounts as per table 6 below.
The ADI’s exposures for the purposes of measuring large exposures for unconnected counterparties is set out in table (6) below.
(6) Large exposure amounts to be reported for each exposure independently| | Exposure |
|---|
| Structured vehicle | $15 |
| Asset 1 | $11.25 |
| Asset 2 (Exposure from Table 5 + direct exposure) | $30.50 |
| Asset 3 | $10.50 |
| Asset 4 | $10.35 |
| Asset 5 (Exposure from Table 5 + direct exposure) | $38.60 |
| Asset 6 | Nil |
Step 3: determine if any assets are connected counterparties under paragraph 21 of APS 221 and aggregate the connected counterparties as a single exposure.
In this example Asset 2 is a connected counterparty of the structured vehicle, then the maximum loss to the ADI if the connected counterparties failed simultaneously would be the exposure to the SPV and the additional exposure to asset 2. The combined exposure is therefore reported as a connected counterparty as per Table 7.
(7) Large exposure amounts to be reported for each exposure independently| | Exposure |
|---|
| Connected counterparty (sum of Structured vehicle exposure + direct exposure to Asset 2) | $35.00 |
| Asset 1 | $11.25 |
| Asset 2 | Nil |
| Asset 3 | $10.50 |
| Asset 4 | $10.35 |
| Asset 5 | $38.60 |
| Asset 6 | Nil |