Documente Academic
Documente Profesional
Documente Cultură
Key Topics:
1. Issues and challenges
2. Guidance and considera-ons
3. Appendices
4. Review ques-on
5. Key takeaways
CALM Implica-ons of AcSB Sec-on 3855 Financial Instruments! 7!
Guidance and considera-ons
• AFS
• Investment income à income statement
• Unrealized gains/losses à OCI
• Change in liability à income statement
• Future tax
• May cause addi-onal tax -ming differences
OCI $ ('000)
Unrealized gains/losses - AFS assets 250
• ILA-C618-13: OSFI Guideline D-10: Accounting for Financial Instruments Designated as Fair Value
Option
• Generally should not use if gross revenue from loans is less than $62.5 million
Source
Scope
Summary
You start with some contract and potentially split it into these pieces:
• Insurance
• Investment
• Embedded derivative
• Service contract
• Deposit
• DPF
Key Topics:
1. IFRS 4
2. IFRS 7
3. Other disclosures
4. Key takeaways
IFRS disclosure requirements
Comments and illustraDve examples
IFRS: Disclosure Requirements for Life Insurers! 3!
IntroducMon
IFRS: Disclosure Requirements for Life Insurers! 29!
Other disclosures
• Assets supporMng liabiliMes
• Provision for credit losses
IFRS: Disclosure Requirements for Life Insurers! 31!
IFRS: Measurement of Investment and Service Contracts!
Financial
instrument Deposits
Investment
contract ReducEon
Service in liability
component
Service Service
component Revenue
contract
• Service components
• TransacCon cost (service contract): incremental costs that
are directly a\ributable to securing an investment
management contract are recognized as an asset if they can
be idenCfied separately and measured reliably
• Deferral is allowed
Asset categories
Financial Financial 1. FV
liability asset 2. HTM
3. L&R
4. AFS
• Inclusions
• Cash flows
• Renewal payments (judgment required)
• Indeterminable elements:
• Excess interest credits
• Bonuses
• OpCons and guaranteed cash flows
• Exclusions
• Admin costs
IFRS: Measurement of Investment and Service Contracts! 8!
ApplicaCon for amorCzed cost model
• DeterminaCon of amorCzed cost
• AmorCzed cost is the amount measured at iniCal
recogniCon – principal repayments ± cumulaCve
amorCzaCon - reducCons
• AmorCzaCon schedule
• EffecCve interest rate = IRR
• IniCal measurement
• TransacCon costs
• Amount and Cming of cash flows
• EIR cannot be changed once determined
IFRS: Measurement of Investment and Service Contracts!
13!
ApplicaCon for FV model
• CalibraCon
• Apply direct adjustment to provisions
• Similar approach for stochasCc model
IFRS: Measurement of Investment and Service Contracts! 19!
IFRS: Embedded Deriva1ves and Deriva1ves!
Key Topics:
1. Defini1on
2. ID of components
3. Deriva1ves according to IAS 39
4. Iden1fica1on of EDs
5. Separa1on of EDs Text Colour Reference
• Black – Normal text
6. Measurement/disclosure issues • Red – Important note
• Orange – List to
7. Key takeaways memorize
• Green – Defini1on
IFRS: Embedded Deriva1ves and Deriva1ves! 2!
Introduc1on
• IAS 32, IAS 39, IFRS 4, IFRS 7
• IAS 39:
• Criteria for iden1fying a deriva1ve
• Condi1ons for separa1on from host contract
• IFRS 4:
• Financial repor1ng purposes
• Addi1onal condi1ons for separa1on
• Special disclosure requirements
IFRS: Embedded Deriva1ves and Deriva1ves! 3!
Defini1on
• Deriva1ves
• Defini1on: a deriva1ve is a financial instrument whose
value changes in response to the change in a financial
index, but does not include the rights to the investment
contract
IFRS: Embedded Deriva1ves and Deriva1ves! 4!
Defini1on
• Embedded deriva1ves (ED)
• Defini1on: an embedded deriva1ve is a feature within a
contract, such that the cash flows associated with that
feature behave in a similar fashion to a stand-alone
deriva1ve
IFRS: Embedded Deriva1ves and Deriva1ves! 8!
Deriva1ves according to IAS 39
• Interpreta1on of b): alterna1ve investments:
• Alterna1ve investments are other types of contracts with
similar responses to changes in market factors
• Examples:
• Private equity
• Managed funds
• Real estate
• If alterna1ve investment is not available, is it not
considered a deriva1ve
• Should have the features of a deriva1ve but cannot be a
deriva1ve
IFRS: Embedded Deriva1ves and Deriva1ves! 13!
Separa1on of EDs
• Interpreta1on of a): close rela1onship:
• ED and host are considered closely related if:
• If splicng risk not possible
• If pricing of ED is similar to host
• If they have same 1me variables
• Interest rate caps/floors would not be separated
• Disclosure issues
• Disclosure included in IFRS 4 and IFRS 7
• ED in hybrid contracts not measured at FV under IFRS 4
• Otherwise, no specific requirements
Key(Takeaways:(
$
(
• There$are$temporary$and$permanent$differences$in$income$as$determined$for$GAAP$
repor*ng$and$for$taxa*on$purposes$
• Purpose$=$Discrepancy$in$projected$tax$reserves$between$Accountants$and$Actuaries,$need$
to$calculate$FTCO$and$DFTP$to$bridge$the$gap$$
• Try$not$to$get$lost$in$all$the$formulas$and$focus$more$on$theory$
Text(Colour(Reference(
• Black(–(Normal(text(
• Green(–(Defini3on(
• Red(–(Important(point(
• Purple(G(Formula(
©$2015$The$Infinite$Actuary,$LLC$ 2$
Future(Income(and(Alterna3ve(Tax(
1.(Background(
$
IFRS$phase$1$
• Liability$is$required$for:$
• Future$investment$income$tax$
• Future$capital$tax$that$is$not$recoverable$or$cannot$be$offset$by$income$tax$
• Permanent$or$temporary$future$income$tax$differences$
$
Income$tax$and$alterna*ve$tax$
• Income$tax$is$tax$based$on$income$
• Alterna*ve$tax$is$tax$that$interacts$with$income$tax$
• Temporary$and$permanent$differences$results$in$the$need$to$include$projected$income$taxes$
• *Assume(padded(GAAP(assump3ons(will(equal(future(experience((ie(no(experience(gain/loss)(
when(projec3ng(future(taxes.(This(means(there(is(no(future(profit(from(the(release(of(PfADs.(
Therefore,(there(is(no(need(to(hold(a(reserve(for(future(taxes(for(future(profit$
©$2015$The$Infinite$Actuary,$LLC$ 3$
Future(Income(and(Alterna3ve(Tax(
1.(Background((cont’d)(
$
Permanent$vs$Temporary$Differences$
• Permanent$differences$–$difference$in$income$in$repor*ng$periods$between$tax$and$GAAP$are$
not(fully(reversed$over$the$life*me$of$the$item.$
• Examples$include:$
• Dividends$from$Canadian$stocks$
• Net$capital$gains$on$real$estate$
• Income$from$Canadian$subsidiaries$
• NonZtaxable$investment$income$
$
• Temporary$differences$–$difference$in$income$in$repor*ng$periods$between$tax$and$GAAP$which$
are(fully(reversed(over$the$life*me$of$the$item$(ie$*ming$differences).$
• Examples$include:$
• GAAP$and$tax$liabili*es$differences$
• Real$estate$and$deriva*ves$–$valued$differently$for$tax$and$GAAP$purposes$
• Policy$loans$
• DAC$
$
©$2015$The$Infinite$Actuary,$LLC$ 4$
Future(Income(and(Alterna3ve(Tax(
2.(Development(of(insurance(contractGrelated(tax(cash(flows(
(
• Reserves$should$include$provisions$for$insurance$related$tax$cash$flows$
• Income$taxes$and$capital$taxes$form$differences$between$MTAR$and$GAAP$reserves$
• Investment$income$related$tax$cash$flows$from$the$assets$that$support$the$policy$liabili*es.$
$
• There$are$two$approaches$when$trea*ng$underclaims$and$loss$carryZforwards$(LCF)$
• Underclaim$–$projected$tax$cash$flow$arising$from$differences$between$claimed$tax$liabili*es$and$
MTAR$
©$2015$The$Infinite$Actuary,$LLC$ 5$
Future(Income(and(Alterna3ve(Tax(
2.(Development(of(insurance(contractGrelated(tax(cash(flows((cont’d)(
$
• There$are$two$approaches$when$trea*ng$underclaims$and$loss$carryZforwards$(LCF)$(cont’d)$
• Method(1(is$to$project$taxes$associated$with$the$reversal$of$the$underclaims$and$amor*za*on$of$
LCF$that$are$not$insurance$contractZrelated$
• MTAR$=$GAAP$policy$liabili*es$
• Underclaim$and$LCF$are$ignored$in$the$GAAP$policy$liabili*es$
$
• Method(2(is$to$use$the$original$source$of$the$underclaim$or$LCF$and$that$determines$whether$
the$associated$projected$taxes$are$insurance$contractZrelated$
• More$complex$
©$2015$The$Infinite$Actuary,$LLC$ 6$
Future(Income(and(Alterna3ve(Tax(
3.(Calcula3on(of(the(future(tax(provision(
(
• Insurance$Contract$Liability$Ignoring$Future$Taxes$(ICLIFT)$–$the$insurance$contract$liability$calculated$
excluding$future$income$and$capital$taxes.$Includes$provision$for$premium$taxes$and$investment$
income$taxes$
• Discounted$Future$Tax$Provision$(DFTP)$–$the$provision$in$the$insurance$contract$liabili*es$for$future$
income$and$capital$tax$cash$flows$related$to$insurance$contract$liabili*es$and$suppor*ng$assets$
• Insurance$Contract$Liability$Before$CarveZout$(ICLBCO)$=$ICLIFT$+$DFTP$
• Future$Tax$CarveZout$(FTCO)$–$accoun3ng(provision$for$future$taxes$related$to$insurance$contract$
liabili*es.$This$is$the$amount$of$the$accoun*ng$future$tax$asset/liability$that$will$be$separately$reported$
on$the$CGAAP$balance$sheet.$
• Insurance$Contract$Liability$Aeer$CarveZout$(ICLACO)$=$ICLBCO$–$FTCO.$This$is$the$amount$of$insurance$
contract$liabili*es$reported$on$the$CGAAP$balance$sheet.$$
• Future$Tax$Liability$(FTL)$–$undiscounted$provision$for$future$taxes$related$to$insurance$contract$
liabili*es$determined$by$accountants.$FTL$=$FTCO.$
• Net$Balance$Sheet$Posi*on$(NBSP)$=$ICLACO$+$FTL.$This$is$equivalent$to$the$ICLBCO$as$long$as$
temporary$differences$are$insurance$contractZrelated.$
$
General$Principles:$be$familiar$with$this$sec6on$but$the$formulas$will$not$be$reiterated$here.$
©$2015$The$Infinite$Actuary,$LLC$ 7$
Future(Income(and(Alterna3ve(Tax(
3.(Calcula3on(of(the(future(tax(provision((cont’d)(
(
Calcula*on$Method$1:$CALM$Tes*ng$
• Project$tax$cash$flows$along$with$other$liability$cash$flows$.$
• A$direct$method$to$incorporate$DFTP$in$the$insurance$contract$liabili*es.$
• Steps:$
• 1.$Develop$liability$data$and$select$economic$assump*ons.$
• 2.$Perform$CALM$tes*ng$for$the$ICLIFT$excluding$future$income$and$capital$taxes.$
• 3.$Determine$tax$assump*ons$for$the$MTARs$and$corporate$tax$rates.$
• 4.$Perform$CALM$tes*ng$for$the$ICLBCO$by$projec*ng$future$tax$cash$flows$along$with$
liability$cash$flows$with$margins.$
• The$resul*ng$liability$ICLBCO$=$ICLIFT$+$DFTP.$
$
©$2015$The$Infinite$Actuary,$LLC$ 8$
Future(Income(and(Alterna3ve(Tax(
3.(Calcula3on(of(the(future(tax(provision((cont’d)(
$
Calcula*on$Method$2:$Discoun*ng$Approach$
• An$approxima*on$to$CALM.$
• DFTP$is$calculated$by$discoun*ng$the$future$tax$cash$flows$at$the$aeerZtax$GAAP$earned$rate$on$
the$addi*onal$assets$suppor*ng$the$future$tax$cash$flows.$
• Steps$to$calculate$the$DFTP:$
• 1.$Develop$liability$data$and$select$economic$assump*ons.$
• 2.$Perform$CALM$tes*ng$for$the$ICLIFT$excluding$future$income$and$capital$taxes.$
• 3.$Determine$tax$assump*ons$for$the$MTARs$and$corporate$tax$rates.$
• Steps$1;3$are$iden6cal$to$Method$1$
• 4.$Project$future$cash$flows$using$a$separate$model.$
• 5.$Calculate$the$DFTP$by$using$the$formula$below.$
• DFTPk$=$Σt>k$vt–k$j$Tt$,$where$$
• Tt$=$txt$j$PolTaxProfitt,$and$$
• vt–k$=$Π$t>k$[1$+$it–k$j$(1$–$txt–k)]–1$$$
©$2015$The$Infinite$Actuary,$LLC$ 9$
Future(Income(and(Alterna3ve(Tax(
3.(Calcula3on(of(the(future(tax(provision((cont’d)(
(
Calcula*on$Method$3:$Itera*ve$Approach$
• An$approxima*on$to$CALM.$
• DFTP$is$calculated$itera*vely$by$developing$future$tax$cash$flows$in$a$separate$model.$
• CALM$tes*ng$is$performed$to$determine$the$liability.$
• Several$itera*ons$are$required$to$ensure$accuracy.$
• Steps$to$calculate$the$DFTP:$
• Ini*al$steps$(1Z3)$are$the$same$as$the$discoun*ng$approach$and$produces$the$DFTP$using$a$
before$tax$discount$rate.$
• 1.$Develop$liability$data$and$select$economic$assump*ons$
• 2.$Perform$CALM$tes*ng$for$the$ICLIFT$excluding$future$income$and$capital$taxes$
• 3.$Determine$tax$assump*ons$for$the$MTARs$and$corporate$tax$rates$
• The$following$itera*ve$steps$(4Z6)$replaces$the$DFTP$calcula*ons.$
• 4.$Project$future$tax$cash$flows$using$a$separate$model$based$on$previous$results$of$
the$CALM$tes*ng$for$tax$cash$flows$and$MTARs$
• 5.$Add$future$tax$cash$flows$to$liability$cash$flows$with$margins$
• 6.$Perform$CALM$tes*ng$for$the$ICLBCO$with$the$future$tax$cash$flows$and$liability$
cash$flows$with$margins$determined$in$step$5.$
(
©$2015$The$Infinite$Actuary,$LLC$ 10$
Future(Income(and(Alterna3ve(Tax(
4.(Insurance(contractGrelated(balance(sheet(items(
(
• GAAP$reserves$would$be$adjusted$to$avoid$doubleZcoun*ng.$
• If$the$actuary$and$accountant$have$consistent$views$on$future$recoverability$of$a$tax$asset,$the$only$
change$in$the$net$balance$sheet$posi*on$due$to$inclusion$of$future$taxes$in$the$GAAP$reserves$would$
be$due$to$the$impact(of(discoun3ng.$
(
©$2015$The$Infinite$Actuary,$LLC$ 11$
Future(Income(and(Alterna3ve(Tax(
5.(Calcula3on(of(future(tax(carveGout(
(
• The$FTL$is$the$accoun3ng$liability$establish$on$the$balance$sheet$in$respect$of$the$temporary$difference$
between$MTAR$and$GAAP$insurance$contract$liabili*es$and$tax$and$GAAP$asset$values.$
• The$FTL$is$“carvedZout”$of$the$GAAP$liability$to$avoid$doubleZcoun*ng.$
• The$accountants$FTL$is$calculated$as:$
• FTL$=$tx$j$[(MTAR$–$ICLACO)$+$(GAAP_A$–$Tx_A)]$
• tx$=$tax$rate$
• MTAR$–$ICLACO$=$liability$differences$
• GAAP_A$–$Tx_A$=$asset$differences$
• To$avoid$doubleZcoun*ng,$the$FTL$is$subtracted$from$the$GAAP$insurance$contract$liabili*es:$
• ICLACO$=$ICLBCO$–$FTCO$$
$$$$$$$$$$$=$ICLIFT$+$DFTP$–$FTCO$$
• Sub$in$ICLACO$into$the$FTL$equa*on:$
• FTL$=$tx$j$[(MTAR$–$(ICLIFT$+$DFTP$–$FTCO))$+$(GAAP_A$–$Tx_A)].$$
• Set$FTL$=$FTCO$and$solve$for$the$FTCO:$
• FTCO$=$tx$j$[(MTAR$–$(ICLIFT$+$DFTP))$+$(GAAP_A$–$Tx_A)]$/$(1$–$tx).$
(
©$2015$The$Infinite$Actuary,$LLC$ 12$
Future(Income(and(Alterna3ve(Tax(
6.(Recoverability(
(
• Possibility$of$projected$tax$savings$or$nega*ve$tax.$
• To$benefit$from$a$tax$loss,$there$must$be$an$alterna*ve$source$of$income$that$is$taxable$otherwise.$
• However,$the$sources$of$recoverability$is$different$between$the$accoun*ng$and$actuarial$perspec*ve.$
• Must$only$consider$relevant$insurance$contracts$and$suppor*ng$assets.$
• Projected$release$of$PfADs$are$not$considered$a$source$of$recoverability$
• Surplus$that$is$used$for$recoverability$must$be$determined$based$on$exis3ng$sources.$
©$2015$The$Infinite$Actuary,$LLC$ 13$
Future(Income(and(Alterna3ve(Tax(
Sure!$I’ll$put$that$on$my$$
Let’s$grab$a$drink,$$ Accounts$Receivable$
$$$$$$$$I’ll$buy!$
©$2015$The$Infinite$Actuary,$LLC$ 14$
LFV-102: Actuarial Review of Reserves
Ed Robbins (2009)
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 2 / 19
Overview of Actuarial Reviews
This reading is about “reviews,” not “audits” (sort of)
I Reviews involve verifying the accuracy of reserves and related financial
statement items
I “Audit” has a more precise meaning and may involve reviews
I Principles in this reading apply to audits though
I The more remote the review, the more critical the review should be
People involved in the review process
1. State insurance departments
2. External accounting firms
3. Independent reviewing actuaries
4. Internal staff: actuaries, accountants, etc.
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 3 / 19
AAA publications
1. “Applicability Guidelines for Actuarial Standards of Practice”
2. “Qualification Standards for Actuaries Issuing Statements of Actuarial Opinion
in the United States”
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 4 / 19
Relationship with Accountants in External Audits
Context: actuary is part of an external audit team
“Using the Work of a Specialist” – guide written for CPAs
I Actuaries are a category of specialist (don’t blush)
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 5 / 19
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 6 / 19
General Principles of a Satisfactory Audit or Review
Especially important for external reviews when actuary is not in charge
1. Courtesy and respect from reviewing actuary
2. Clear understanding of the objectives of the person requesting the review
3. Plan the review in advance
4. Write down all questions, issues, and concerns
I Address each one by end of review
5. Sampling principles:
I Explore all elements of chosen samples
I Representative samples seek to discover important errors
I Pay special attention to: new plans, new benefits, and operations changes
6. Reference previous review if periodic review
7. Customer should choose a single point of contact for large reviews
8. Examiner should have the item he/she is checking for numerical accuracy
9. Leave no links untested in the assembly trail
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 7 / 19
LFV-102: Actuarial Review of Reserves Actuarial Reviews: Overview, Key Relationships, and Principles 8 / 19
LFV-102: Actuarial Review of Reserves
Actuarial Reviews: Overview, Key Relationships, and Principles
1. Spot checks
I Theory of sampling
I Types
2. Independent full recomputations
I Completely recalculate reserves
I Easy if have factor files
3. Tests of aggregate progress of reserve
4. Tests of relationships of reserve items with financial items
5. Tests of inventory
6. Tests of reserve adequacy
Theory of Sampling
Systematic sampling: sort elements then take ever nth element
Stratified sampling: use a 2nd characteristic to group (more statistically precise)
s
SDM = p = standard deviation of the sample mean
N
✓ ◆2
nj
Total Stratified Variance = Â ⇥ SDM2j
j
N
p
Stratified SDM = Total Stratified Variance < SDM without stratification
n 2
Region µ s n SDM SDM2 N ⇥ SDM2
1 80.00 20.00 14 5.345 28.570 0.560
2 175.00 37.00 15 9.553 91.270 2.050
3 96.00 24.00 29 4.457 18.860 1.670
4 300.00 60.00 42 9.258 85.740 15.120
190.91 106.56 100 19.400
SDM 10.66 4.40
106.56
SDM Without Strat = p = 10.66
100
p
SDM With Strat = 19.4 = 4.40
1. Tests of calculations
I Propriety of assumptions (experience based vs. prescribed)
I Methodology
I Check policy folder or contract language
I Contact the policyholder directly
I Validate model cells against actual company inventories
2. Transactional checks (policy counts, etc.)
3. Policy trace – check many non-ledger items at once at policy level
8
>
<0 M + P + I
> C VD VT for life insurance (“Formula I”)
1M = 0 M + P + I + (T A) Payments for life annuities (“Formula II”)
>
>
: M + P + I Payments for interest-only reserves (“Formula III”)
0
Examples:
Reserve or Other Actuarial Item Unit of Measurement
Individual Life Insurance Reserves Insurance IF
Group Unearned Premium Reserve Incurred Group Premiums
Substandard Extra Premium Reserve Total Incurred Premium
Ordinary Disability (Active) Annual Premiums to Be Waived IF
ADB Reserve ADB IF
Disabled Life Reserves (Individual) Annual Premiums to Be Waived IF on Claim
Group Waiver Disable Life Reserves Amount of Insurance IF on Claim
Tests of Inventory
! Jan) Feb) Mar) Apr) May) Jun) Jul) Aug) Sep) Oct) Nov) Dec) (1)) (2))
1) 10! 25! 60! 80! 100! 120! 140! 155! 180! 195! 200! 200! ! !
2) ! 12! 30! 72! 96! 120! 144! 168! 186! 216! 234! 240! 200! 0!
3) ! ! 14! 36! 86! 115! 144! 173! 202! 223! 259! 281! 440! 200!
4) ! ! ! 17! 43! 104! 138! 173! 207! 242! 268! 311! 710! 429!
5) ! ! ! ! 21! 52! 124! 166! 207! 249! 290! 321! 966! 655!
) ! ! ! ! ! ! ! ! ! ! ! ! 396! 322!
! ! Page! 1!
!
) Compilation)of)Completion)Factors) Reserve)Calcs))@)Dec.)31)
12) 200! 0! ! ! ! ! ! !
Calculations:!
•! Columns!(1)!and!(2)!are!the!same!columns!from!the!previous!table,!written!in!reverse!
order!
•! (3)j!=!(1)j+1/(2)j!These!are!the!linkage!factors!
•! (4)!contains!the!Completion!factors.!!Starting!at!the!bottom,!each!is!the!product!of!the!
Linkage!factors!from!the!end!to!that!month.!!!
•! The!product!of!the!completion!factor!and!the!claims!paid!to!date!for!an!incurral!duration!
gives!the!total!incurred!claims.!
•! (6)!is!the!December!column!from!Table!3,!written!in!reverse!order!
•! (7)!=!Total!Expected!Claims!=!(6)!x!(4)!
•! (8)!=!Reserve!=!Total!Expected!Claims!–!Claims!Paid!to!Date!=!(7)!–!(6)!
!
! ! Page! 2!
LFV-133: Cluster Analysis – A Spatial Approach
Classic Modeling
The Problem: Nested Stochastic Modeling
Classic Approaches to Reducing Runtime
Modified Seriatim
Cluster Modeling
User Steps
Process Steps
Advantages Over Classic Modeling
Potential Applications
Specific Products
Validation
Cluster Modeling
User Steps
Process Steps
Advantages Over Classic Modeling
Potential Applications
Specific Products
Validation
3. Create clusters
I Map policy with lowest importance to its nearest neighbor
I Process continues until cluster target is met
4. Determine representative policy for each cluster
I A single policy that is closest to cluster’s average location
I Gross up to reflect size of cluster
LV1
a2 + b2 = c2
c
a
Destination policy
b
LV2