EX-99.1 9 f10k2018ex99-1_gwghold.htm LETTER FROM MODEL ACTUARIAL PRICING SYSTEMS, LP, DATED MARCH 7, 2018

Exhibit 99.1

 

 

June 12, 2019

 

GWG Life, LLC

220 South Sixth Street, Suite 1200

Minneapolis MN 55402

United States of America

 

Dear Sirs

 

Re:GWG Life Settlements Portfolio – Quarterly Valuation as of December 31, 2018

 

You have asked that we prepare a valuation of your portfolio as of the Valuation Date set out in Appendix A. Terms used in this letter and not otherwise defined herein have the meaning specified in your Subscription Agreement with us or in the ClariNet LS website.

 

Assumptions and Reliance

 

In preparing this valuation, we have relied upon the accuracy of the data contained in your ClariNet LS account as of the Pricing Date specified in Appendix A.
We have performed no testing of such data to determine its accuracy of completeness.
We have prepared this valuation solely with respect to the Portfolio identified in Appendix A as of the Pricing Date.
We have used assumptions as to discount rates and survival curve construction which have been agreed with you and which are set out in Appendix B.
We have assumed that you have independently determined that the premium schedule used to value each Case is sufficient to carry the relevant Policy through to maturity.
The survival curves used in valuation have been generated by reference to mortality factors and underwriting dates supplied by you. We understand that these mortality factors reflect your determination of the Longest LE for the relevant Insured (as defined in Appendix C). We have not made any independent investigation of this determination.

 

Valuation

 

Based on the composition of the Portfolio as of the Pricing Date, we find that the Net Present Value of the Portfolio on the Valuation Date is as specified in Appendix A.

 

Yours faithfully

 

CLEARLIFE LIMITED

 

By: /s/ Mark Venn  
Name:  Mark Venn  
Title: CEO  

 

ClearLife Limited, Triscombe House, Triscombe, Taunton TA4 3HG, United Kingdom

 

 

 

Tel. +44 (0)20 7100 0600 / info@clearlifeltd.com / www.clearlifeltd.com

ClearLife Limited is a company registered in England & Wales. Registration number 06424296

Registered office: Priory House, Pilgrims Court, Sydenham Road, Guildford GU1 3RX

 

 

 

 

 

Appendix A

Valuation Inputs and Outputs

 

Description   Current Quarter   Previous Quarter
Valuation Date   December 31, 2018    
Pricing Date:   June 12, 2019    
ClariNet LS Portfolio Name:  

GWG Portfolio Act Snapshot 2019-05-07 18:48:33

   
Total Face Amount:   $2,072,061,473    
Total Net Death Benefit:   $2,047,991,648    
Number of Active Policies:   1,154    
Discount Rate:   8.25%    
Net Present Value:   $747,922,465    

 

Definitions

 

Total Face Amount: this is the sum of the Face Amounts for each Case included in the Portfolio on the Valuation Date.
Total Net Death Benefit: This is the Net Death Benefit on the Valuation Date for each Case included in the Portfolio as of the Pricing Date. This excludes any Retained Death Benefit (“RDB”) amounts. Where the Case has a RDB amount which varies over time, the number shown here reflects the RDB amount as of the Valuation Date. The Net Death Benefit associated with each Case may vary over time and may not equal the Face Amount for the relevant Case.
Number of Active Policies: This is the number of Cases in the Portfolio on the Valuation Date with a Status other than MAT, PEND, SOLD, SURR or LAPS.
Number of Unique Surviving Insureds: This is the number of unique surviving Insureds referenced by the Active Policies in the Portfolio on the Valuation Date. This number may be fewer than the Number of Active Policies, where a single Insured is referenced by more than one Active Policy.
Net Present Value: This is the sum of the net present values calculated on the Pricing Date for all Active Policies in the Portfolio on the Valuation Date, determined by discounting the future mortality-adjusted cashflows back to the Valuation Date at the Discount Rate.

 

2

 

 

 

 

Appendix B

Valuation Template Settings

 

Parameter Name   Current Quarter   Previous Quarter
Fees Template   Zero Fees    
Q(x) Adjustment   None    
Mortality Table Name   2015 ANB    
Improvement Rates   0%    
Survival Factor Interpolation Type   Piecewise Constant Qx    
Interpolate VBT Table Row Based on DOB at LE Review Date   False    
Calculation of Joint Life Survival Curve   Frasierized    
Smoking Status Override   Non-smoker    
LE Calculation Type   Mean    
Calculation of LE Review Date Given Multiple Reports   Blended    
NDB Collection Lag in Months   0    
Longevity Calculation Type   Monthly    
Number of months to stress Qx   0    
Interest payment during NDB collection lag   None    
User-defined NDB collection lag interest rate   0%    
Aging underwriter reports   Regular    
Apply Table Improvement from Underwriting Date   False    
Blending methodology when combining life expectancy reports   Lx    
Apple Improvement Rate Before Mortality Calculation   False    
Set Value Date to next Policy monthiversary   True    
Set LE Report Date(s) to Policy monthiversary   True    

 

Appendix C

Longest LE Definition

 

Longest LE: The LE Estimate used for each Policy within the Portfolio for purposes of calculating A2E analytics and Fair Market Value prospectively:

 

For any Policy owned as of December 31, 2018 that was purchased prior to LE underwriting changes by ITM TwentyFirst Services in 2013, the longer of the two LEs utilized in the valuation of the Policy following receipt of the updated LEs ordered in response to the 2013 changes;
For any Policy owned as of December 31, 2018 that was purchased after the LE underwriting changes by ITM TwentyFirst Services in 2013, the longest LE on file that was utilized in the pricing of the Policy at the closing of the Policy purchase (in instances where additional LE Reports were ordered, these were incorporated into the analysis whether in receipt of the LE Report at the time of closing or not, so long as the LE Report was received by a date no more than 30 calendar days subsequent to the closing date of the Policy purchase); and
For any Policy purchased subsequent to December 31, 2018 (i.e. future purchases for purposes of the initial A2E analysis), the longest life expectancy utilized in the pricing of the Policy at the closing of the Policy purchase so long as the LE Report is received by a date no more than 30 calendar days subsequent to the closing date of the Policy purchase.

 

 

3