Insurance liability reserve
70 As a result of the Scheme, Gordian will assume the full gross risk of North's insurance liabilities related to North's insurance business, increasing Gordian's total liabilities by $2.031 million after the proposed transfer. Gordian will gain assets equal to $4.850 million, such that, offsetting the increased liabilities against the increased assets, the net position of Gordian will improve by $2.819 million as a result of the proposed transfer.
71 Based on the position of North and Gordian as at 30 September 2021, Gordian's pro-forma capital base after the proposed transfer would be $80.691 million and its PCA would be $22.507 million giving it a capital adequacy multiple of 3.59. While Gordian's PCA coverage ratio of 3.59 following the transfer is lower than North's PCA Coverage ratio prior to the transfer of 5.34, Mr Gard concluded that North policyholders will nevertheless benefit from access to a larger capital base following the transfer, in the event of significant adverse run-off development. Mr Gard further concluded that the proposed transfer will not occasion any material adverse impacts upon Gordian policyholders from a capital perspective, insofar as those policyholders are protected by extensive reinsurance contracts, and the increase in Gordian's PCA coverage which is well above the minimum capital target.
72 The capital positions of both North and Gordian prior to and following the proposed transfer as at 31 December 2019 are set out below, extracted from the actuarial report of Mr Gard:
Capital Position North Gordian Gordian (after the proposed transfer)
Prescribed Capital Amount (PCA) 2,833,000 25,822,000 26,166,000
Capital base 15,592,000 79,620,000 82,439,000
Target capital 3,400,000 56,808,000 57,565,000