{ "actions": { "CDS": { "CCR_qualified": true, "CCR_scope": "CRE51.16(1) exception only for qualified cover", "CVA_designation_eligible": true, "CVA_scope": "MAR50 provider exposure calculated by regular SA-CCR for CVA method annex despite CCR purchased-protection exception", "annual_administration_fee": "24750.225", "baseline_executed": false, "covered_events": [ "failure_to_pay", "bankruptcy", "restructuring" ], "default_correlation": "0", "direct_irrevocable_unconditional": true, "effective_business_days": "2", "executable": true, "fee": "247502.25", "guarantee_equivalent": true, "hedge_CVA_gap_spread_move": "0.0009900658", "hedge_economic_term": "Five-year fixed-notional cash-settled CDS on P; no automatic renewal and no protection after expiry", "hedge_provider_CDS": "0.0039603092", "hedge_provider_CSA": "Executed two-way cash VM, 20BD MPOR", "hedge_provider_CVA_method": "desk_annex_normal_saccr", "hedge_provider_mpor_days": "20", "hedge_provider_recovery": "0.4", "hedge_provider_short_term_exception": false, "margin_terms": { "NICA": "0", "minimum_transfer_amount": "0", "mpor_floor": { "illiquid_or_hard_to_replace": true, "non_centrally_cleared": true, "over_5000_transactions": false, "remargin_interval_days": "1", "repeated_disputes": false, "source_evidence": { "file": "docs/reference-input-contract.md", "locator": "mpor-floor-facts" } }, "threshold": "0" }, "notional": "316802880", "premium": "0.0084151402", "protection_provider_id": "H", "provider_independent": true, "quote_id": "SYN-CDS-FUND_01-S1", "quoted_at": "2027-06-05", "recognition_terms": { "cash_settlement_valuation_robust": true, "credit_event_determination_independent": true, "grace_period_covered": true, "legally_enforceable": true, "protection_provider_eligible": true, "reference_obligation_not_senior": true, "source_evidence": { "file": "docs/reference-input-contract.md", "locator": "protection-recognition-facts" }, "underlying_contract_id": "FUND_TRS" }, "reference_provider_id": "P", "replacement_quote": { "base_market_premium": "0.0084151402", "conversion": "cds_spread_difference_remaining_annuity", "executable": true, "id": "SYN-CDS-ROLL-FUND_01-S1", "locked_premium": "0.0084151402", "notional": "316802880", "protection_provider_id": "H", "quoted_at": "2027-06-05", "reference_provider_id": "P", "remaining_years": "4", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-quote-board" }, "stressed_market_premium": "0.0168302804" }, "same_currency": true, "same_obligor_cross_default": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "tenor_starts": "execution", "timely_cash_settlement": true, "undesignated_market_risk_basis": "Synthetic separately allocated trading-book stress capital, not a derived MAR10-40 minimum; zero in designated branch only under eligible CVA purpose", "undesignated_market_risk_capital": "495004.5", "year1_quote_clock": "One year after CDS execution; actual remaining CDS term is four years", "years": "5" }, "CSA": { "annual_administration_fee": "24750.225", "annual_commitment_fee": "49500.45", "baseline_executed": false, "cost_scope": "Deterministic stress price, not probability-weighted expected value", "effective_business_days": "2", "executable": true, "facility_commitment_rate": "0.0009900752", "facility_draw_ois": "0.0356420304", "facility_limit": "99000900", "facility_repayment_source": "Posted cash VM returned after stress interval; base book cash is not silently this separate snapshot buffer", "facility_spread": "0.0148506015", "facility_upfront_fee": "99000.9", "fee": "990009", "full_mark_coverage": true, "leverage_vm": { "cash_settled": true, "daily_exchange": true, "full_mark_exchange": true, "non_segregated": true, "same_currency": true, "single_enforceable_master": true, "source_evidence": { "file": "docs/reference-input-contract.md", "locator": "leverage-recognition-facts" } }, "liquidity_buffer": "19800180", "margin_remuneration_spread": "0", "quote_id": "SYN-CSA-FUND_01-S1", "quoted_at": "2027-06-05", "rehypothecation_allowed": true, "requires": "Signed bilateral daily cash VM CSA and enforceability opinion", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "stress_days": "30", "stress_funding_move": "-0.009900736", "stress_scenario_probability": "1", "two_way": true }, "hold": { "action_id": "hold", "description": "Keep existing contracts and capital; no imagined cash release or forced refinancing", "effective_business_days": "0", "executable": true, "fee": "0", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" } }, "netting": { "baseline_executed": false, "covered_trade_ids": [ "FUND_TRS", "OFFSET_TRS" ], "effective_business_days": "30", "executable": true, "fee": "742506.75", "legal_status": "Pending until all signed opinions and novation confirmations delivered", "master_id": "MASTER_P_CONSOLIDATED", "opinion_delivered_at_execution": true, "opinion_jurisdictions": [ "Meridian home law", "P insolvency law" ], "other_trade": { "contract_id": "OFFSET_TRS", "credit_delta": "1", "netting_set_id": "OFFSET_P", "notional": "495004500", "provider_id": "P", "quantity": "495004500", "quote": { "contract_id": "OFFSET_TRS", "conversion": "upfront_implied_spread_remaining_annuity", "executable": true, "id": "SYN-OFFSET-FUND_01-S1", "notional": "495004500", "provider_id": "P", "quantity": "495004500", "quoted_at": "2027-06-05", "quoted_upfront": "-49500450", "reference_id": "U", "remaining_years": "20", "scenario_margin_beta": "0", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-quote-board" } }, "reference_id": "U", "remaining_years": "20", "role": "total_return_payer" }, "quote_id": "SYN-NETTING-FUND_01-S1", "quoted_at": "2027-06-05", "same_provider_required": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" } }, "substitute": { "annual_spread_concession": "0.0089108784", "baseline_executed": false, "effective_business_days": "2", "eligibility_source_evidence": { "file": "docs/reference-input-contract.md", "locator": "substitution-eligibility" }, "executable": true, "original_years": "5", "quote_id": "SYN-SUBSTITUTE-FUND_01-S1", "quoted_at": "2027-06-05", "replacement_coupon_spread": "0.009900578", "replacement_credit_move": "0", "replacement_enforceable": true, "replacement_issue_rating": "AAA", "replacement_issued": true, "replacement_issuer": "FUND_01 independent substitution issuer series 1", "replacement_issuer_kind": "other", "replacement_market_liquid": true, "replacement_material_positive_correlation": false, "replacement_quantity": "990009000", "replacement_residual_years": "5", "replacement_same_currency": true, "requires": "Signed issuer-independent AAA collateral substitution, custody control and daily revaluation", "reversal_effective_business_days": "2", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "unwind_fee": "247502.25", "upfront_fee": "990009" } }, "allocation": { "assignment_rule": "Every lot exactly once. Indivisible, no double pledge. No cross-trade regulatory netting; each repo exposure calculated separately. Both quotes take every assigned lot at full market advance.", "capital_budget": "1980018", "days": "7", "equity_hurdle": "0.10", "lenders": { "Div": { "CDS": "0.0178208082", "currency": "USD", "days": "7", "executable": true, "haircut": "0.079200512", "legal_name": "FUND_01 weaker cheaper allocation lender series 1", "maximum_name_fraction": "0.05", "maximum_pool_value": "39600360", "minimum_names": 40, "quote_id": "SYN-DIV-7D-FUND_01-S1", "quoted_at": "2027-06-05", "rating": "BBB", "rw": "0.50", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-quote-board" }, "spread": "0.0108903245" }, "Tol": { "CDS": "0.0059402694", "currency": "USD", "days": "7", "executable": true, "haircut": "0.14850096", "legal_name": "FUND_01 stronger dearer allocation lender series 1", "maximum_name_fraction": "1", "maximum_pool_value": "267302430", "minimum_names": 1, "quote_id": "SYN-TOL-7D-FUND_01-S1", "quoted_at": "2027-06-05", "rating": "AA", "rw": "0.20", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-quote-board" }, "spread": "0.0193605769" } }, "lots": [ { "asset_class": "IG_bond", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.04", "id": "L1", "issue_rating": "AAA", "issued": true, "issuer": "FUND_01 allocation issuer L1 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "5", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "118801080" }, { "asset_class": "IG_bond", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.04", "id": "L2", "issue_rating": "AAA", "issued": true, "issuer": "FUND_01 allocation issuer L2 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "5", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "108900990" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S01", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S01 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S02", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S02 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S03", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S03 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S04", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S04 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S05", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S05 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S06", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S06 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S07", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S07 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S08", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S08 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S09", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S09 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S10", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S10 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S11", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S11 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S12", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S12 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S13", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S13 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S14", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S14 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S15", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S15 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S16", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S16 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S17", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S17 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S18", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S18 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S19", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S19 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S20", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S20 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S21", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S21 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S22", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S22 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S23", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S23 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S24", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S24 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S25", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S25 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S26", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S26 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S27", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S27 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S28", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S28 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S29", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S29 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S30", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S30 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S31", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S31 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S32", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S32 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S33", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S33 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S34", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S34 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S35", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S35 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S36", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S36 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S37", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S37 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S38", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S38 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S39", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S39 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S40", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S40 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S41", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S41 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S42", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S42 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S43", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S43 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S44", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S44 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S45", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S45 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S46", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S46 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S47", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S47 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S48", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S48 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S49", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S49 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" }, { "asset_class": "main_index_equity", "available_for_pledge": true, "eligible_lenders": [ "Tol", "Div" ], "enforceable": true, "h10": "0.20", "id": "S50", "issue_rating": "not_applicable_equity", "issued": true, "issuer": "FUND_01 allocation issuer S50 series 1", "issuer_kind": "other", "material_positive_correlation": false, "residual_years": "0", "right_to_return_collateral": true, "same_currency": true, "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-actions" }, "value": "792007.2" } ], "normalised_haircut_comparison": { "equity_annual_volatility": "0.30", "equity_market_haircut": "0.08", "safe_annual_volatility_high": "0.05", "safe_annual_volatility_low": "0.04", "safe_market_haircut": "0.02", "scope": "Synthetic ratios illustrating safe haircut per volatility exceeds equity ratio; not a refutation of nominal haircut monotonicity or an empirical five-year calibration" }, "own_spread": "0.0193057236", "proof_domain": "Exactly two large lots forced to Tol by Div constraints and fifty equal small lots with distinct issuers and identical loan economics. Outside these hypotheses optimize_allocation raises ReferenceError; evaluate_allocation still checks arbitrary complete assignments.", "requirement": "227702070", "risk_weight_basis": "Explicit conservative desk election to apply CRE20.18 base ECRA weights 20% and 50%, without optional CRE20.19 short-term relief. Not a mandatory seven-day regulatory minimum. Other eligibility and bank-permission conditions are case assumptions.", "short_term_optional_rw": { "Div": "0.20", "Tol": "0.20" }, "status": "Synthetic 7-day schedules, not calibrated from the supplied empirical study", "year_days": "365" }, "book": { "TRS_has_no_principal_exchange": true, "funding_principal_source": "identified_asset_sale" }, "currency": "USD", "day_one_accounting": { "base_internal_addon_observable": false, "service_fee_treatment": "inception_consumed_service_expense" }, "deployment_coupon_spread": "0.0455411592", "deployment_years": "5", "desk": { "CSA_closeout_gap_funding_move": "0.0024750755", "CVA_KVA_survival": "default_weighted_cva_contractual_kva", "CVA_default_grid": "quarter_end_constant_cds_lgd", "accounting_scope": "Retained U and financing liability under IFRS; management mark and two pots bridged out unless independent unit recognition supplied", "action_timing": "business_day_event_grid_next_quarter_payment", "annual_schedule": "Years zero through twenty, plus every quarterly observation and remaining KVA; zero scheduled core exposures are separate from unresolved settlements.", "capital_sampling": "beginning_interval_end_payment", "component_pricing_scope": "All K7 NPVs below are standalone component values, not all-in book profit or cash capital releases. Whole-book max constraints are recomputed separately.", "day1_deferral_policy": "frozen_pricing_annuity_management_deferral", "day1_fee": "990009", "discount_convention": "nominal_ois_compounded_contract_quarter", "equity_hurdle": "0.10", "funding_KVA_scope": "Standalone CCR+CVA component, not bank max-constraint KVA" }, "execution_margin": "0.004950172", "funding_contract": { "NICA": "0", "SA_CVA_approval": false, "classification_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-classification" }, "contract_id": "FUND_TRS", "currency": "USD", "full_value_reset": false, "last_reset_price": "1", "locked_financing_spread": "0.0069303218", "minimum_transfer_amount": "0", "mpor_floor": { "illiquid_or_hard_to_replace": true, "non_centrally_cleared": true, "over_5000_transactions": false, "remargin_interval_days": "1", "repeated_disputes": false, "source_evidence": { "file": "docs/reference-input-contract.md", "locator": "mpor-floor-facts" } }, "netting_set_id": "FUNDING_P", "next_price_settlement_years": "0.25", "notional": "990009000", "ordinary_BA_maturity_floor_applies": true, "original_reference_rating": "AAA", "provider_ECRA_rating": "A", "provider_bank_eligible": true, "provider_credit_quality": "IG", "provider_due_diligence_uplift": false, "provider_id": "P", "provider_sector": "financial", "quantity": "990009000", "ratings_permitted": true, "reference_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-executed-agreements" }, "reference_id": "U", "reference_issuer_kind": "other", "reference_price_basis": "USD per unit of original principal; final ex-distribution price zero", "regulatory_classification": "Credit-only SA-CCR plus LEV30 written credit under fictional classification letter; failed-sale IFRS retention reconciled separately", "remaining_years": "20", "reset_basis": "Quarterly reference-price return settlement; future financing advantage survives", "stub": "0", "threshold": "0" }, "funding_years": "20", "incurred_CVA": "0", "internal_AAA_initial": "0.0019801498", "leverage_snapshot": { "use_30_35_PFE_exclusion": true }, "notional": "990009000", "ois": "0.0356420304", "opening_free_cash": "123751125", "opening_legacy_funding": "990009000", "opening_legacy_spread": "0", "own_CDS_spread": "0.0029701437", "own_bond_spread": "0.0064352412", "provider_CDS": "0.0084151402", "provider_recovery": "0.4", "quarter": "0.25", "reference_coupon_spread": "0.009900578", "regulatory": { "AAA_other_haircuts": { "over_10": "0.12", "up_to_1": "0.01", "up_to_10": "0.06", "up_to_3": "0.03", "up_to_5": "0.04" }, "AAA_securitisation_haircuts": { "over_10": "0.16", "up_to_1": "0.02", "up_to_10": "0.16", "up_to_3": "0.08", "up_to_5": "0.08" }, "AAA_sovereign_haircuts": { "over_10": "0.04", "up_to_1": "0.005", "up_to_10": "0.04", "up_to_3": "0.02", "up_to_5": "0.02" }, "BA_beta": "0.25", "BA_discount_decay": "0.05", "BA_financial_IG_rw": "0.05", "BA_one_year_floor": "1", "BA_rho": "0.5", "BA_scalar": "0.65", "BA_short_term_exception": false, "BA_short_term_exception_evidence": "None: original twenty-year TRS and five-year CDS are not a selected short-term exception", "BBB_other_haircuts": { "over_10": "0.20", "up_to_1": "0.02", "up_to_10": "0.12", "up_to_3": "0.04", "up_to_5": "0.06" }, "BBB_securitisation_haircuts": { "over_10": "0.24", "up_to_1": "0.04", "up_to_10": "0.24", "up_to_3": "0.12", "up_to_5": "0.12" }, "BBB_sovereign_haircuts": { "over_10": "0.06", "up_to_1": "0.01", "up_to_10": "0.06", "up_to_3": "0.03", "up_to_5": "0.03" }, "BB_sovereign_haircut": "0.15", "CVA_RWA_multiplier": "12.5", "FX_haircut": "0.08", "IR_sf": "0.005", "alpha": "1.4", "bespoke_mpor_days": "20", "business_days": "250", "credit_protection_original_minimum": "1", "credit_rho": "0.5", "deployment_rw": "1", "gold_haircut": "0.20", "haircut_revaluation_days": "1", "haircut_table_days": "10", "leverage_minimum": "0.03", "main_index_equity_haircut": "0.20", "margin_scale": "1.5", "maturity_cap": "5", "min_maturity_days": "10", "minimum_total_capital": "0.08", "multiplier_floor": "0.05", "protection_floor": "0.25", "protection_provider_rw": "0.2", "provider_rw": "0.3", "repo_holding_days": "5", "sd_decay": "0.05", "secured_lending_holding_days": "20", "single_name_AAA_sf": "0.0038", "single_name_A_sf": "0.0042" }, "replacement_margin": "0.0079206752", "replacement_quote": { "closeout_basis": "Full financing and return obligations under matched replacement terms, no own-spread-linked termination payment", "contract_id": "FUND_TRS", "conversion": "remaining_quarterly_annuity", "conversion_rate": "0.0356420304", "currency": "USD", "executable": true, "id": "SYN-REPL-FUND-FUND_01-S1", "includes_old_reference_adjustment": false, "locked_financing_spread": "0.0069303218", "notional": "990009000", "off_quarter_convention": "fractional_remaining_annuity_clean_quote", "old_reference_adjustment_upfront": "0", "provider_id": "P", "quantity": "990009000", "quarter": "0.25", "quote_basis": "reset_to_today", "quoted_at": "2027-06-05", "quoted_base_financing_spread": "0.009900825", "reference_id": "U", "remaining_years": "20", "reset_basis": "Quarterly reference-price return settlement; future financing advantage survives", "reset_price_convention": "Current reference price; old reference-price return is excluded from quoted margin", "roll_convention": "Same surviving contract, remaining maturity rolls down without renewal; margin beta applies only to stated synthetic parallel scenarios", "scenario_margin_beta": "1", "source_evidence": { "file": "docs/exhibit-fields.md", "locator": "fictional-quote-board" }, "status": "Fictional binding quote convention for this educational instance, not an observed market quote" }, "schema_version": "back_to_back_funding_book.v1r2", "whole_book": { "AVA": "0", "capital_gate": "minimum_capital_blocks_new_execution", "cash_rw": "0", "deployment_rw": "1", "other_RWA": "0", "other_leverage_exposure": "0", "retained_U_rw": "0.20", "scope": "Specified toy whole book only: retained AAA bank U, B-sovereign deployment, OIS cash, funding CCR and CVA; no inferred production buffers or compliance. Reinvestment is central-bank OIS cash at zero RW.", "written_credit_contract": { "contract_id": "FUND_TRS", "reference_id": "U", "source_evidence": { "file": "docs/reference-input-contract.md", "locator": "leverage-recognition-facts" }, "unoffset": true }, "written_credit_notional": "990009000" } }