Investments (Tables) | 6 Months Ended |
Jun. 30, 2024 |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of Investments | The Company’s investments as of June 30, 2024 are summarized as follows: Schedule of Investments Amortized Cost Gross Unrealized Gains Gross Unrealized Losses (1) Allowance for Credit Losses Estimated Fair Value June 30, 2024: Fixed maturity securities, available for sale, at estimated fair value: U.S. Treasury securities and obligations of U.S. Government agencies $ 84,577,137 $ 92,975 $ (961,257 ) $ - $ 83,708,855 Obligations of states and political subdivisions 6,030,338 348 (289,225 ) - 5,741,461 Corporate securities including public utilities 232,747,782 2,272,483 (7,783,014 ) (382,211 ) 226,855,040 Mortgage-backed securities 36,994,344 260,021 (4,449,645 ) (12,049 ) 32,792,671 Redeemable preferred stock 250,000 10,000 - - 260,000 Total fixed maturity securities available for sale $ 360,599,601 $ 2,635,827 $ (13,483,141 ) $ (394,260 ) $ 349,358,027 Equity securities at estimated fair value: Common stock: Industrial, miscellaneous and all other $ 11,266,705 $ 4,219,352 $ (466,878 ) $ 15,019,179 Total equity securities at estimated fair value $ 11,266,705 $ 4,219,352 $ (466,878 ) $ 15,019,179 Mortgage loans held for investment at amortized cost: Residential $ 103,667,890 Residential construction 112,571,713 Commercial 73,221,774 Less: Unamortized deferred loan fees, net (1,952,616 ) Less: Allowance for credit losses (2,853,852 ) Less: Net discounts (311,378 ) Total mortgage loans held for investment $ 284,343,531 Real estate held for investment - net of accumulated depreciation: Residential $ 60,200,289 Commercial 128,120,364 Total real estate held for investment $ 188,320,653 Real estate held for sale: Residential $ 858,977 Commercial 151,553 Total real estate held for sale $ 1,010,530 Other investments and policy loans at amortized cost: Policy loans $ 13,472,198 Insurance assignments 48,406,690 Federal Home Loan Bank stock (2) 2,350,500 Other investments 9,826,523 Less: Allowance for credit losses for insurance assignments (1,535,324 ) Total other investments and policy loans $ 72,520,587 Accrued investment income $ 8,838,006 Total investments $ 919,410,513 (1) Gross unrealized losses are net of allowance for credit losses (2) Includes $ 553,900 1,796,600 SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements June 30, 2024 (Unaudited) 3) Investments The Company’s investments as of December 31, 2023 are summarized as follows: Amortized Cost Gross Unrealized Gains Gross Unrealized Losses (1) Allowance for Credit Losses Estimated Fair Value December 31, 2023: Fixed maturity securities, available for sale, at estimated fair value: U.S. Treasury securities and obligations of U.S. Government agencies $ 111,450,753 $ 344,425 $ (1,416,448 ) $ - $ 110,378,730 Obligations of states and political subdivisions 6,524,083 500 (319,260 ) - 6,205,323 Corporate securities including public utilities 232,299,727 3,688,642 (7,145,507 ) (308,500 ) 228,534,362 Mortgage-backed securities 40,359,878 506,647 (4,702,905 ) (6,049 ) 36,157,571 Redeemable preferred stock 250,000 10,000 - - 260,000 Total fixed maturity securities available for sale $ 390,884,441 $ 4,550,214 $ (13,584,120 ) $ (314,549 ) $ 381,535,986 Equity securities at estimated fair value: Common stock: Industrial, miscellaneous and all other $ 10,571,505 $ 3,504,141 $ (439,575 ) $ 13,636,071 Total equity securities at estimated fair value $ 10,571,505 $ 3,504,141 $ (439,575 ) $ 13,636,071 Mortgage loans held for investment at amortized cost: Residential $ 103,153,587 Residential construction 104,052,748 Commercial 74,176,538 Less: Unamortized deferred loan fees, net (1,623,226 ) Less: Allowance for credit losses (3,818,653 ) Less: Net discounts (324,157 ) Total mortgage loans held for investment $ 275,616,837 Real estate held for investment - net of accumulated depreciation: Residential $ 40,924,865 Commercial 142,494,427 Total real estate held for investment $ 183,419,292 Real estate held for sale: Residential $ - Commercial 3,028,973 Total real estate held for sale $ 3,028,973 Other investments and policy loans at amortized cost: Policy loans $ 13,264,183 Insurance assignments 45,605,322 Federal Home Loan Bank stock (2) 2,279,800 Other investments 9,809,148 Less: Allowance for credit losses for insurance assignments (1,553,836 ) Total policy loans and other investments $ 69,404,617 Accrued investment income $ 10,170,790 Total investments $ 936,812,566 (1) Gross unrealized losses are net of allowance for credit losses (2) Includes $ 530,900 1,748,900 |
Schedule of Fair Value of Fixed Maturity Securities | Schedule of Fair Value of Fixed Maturity Securities Unrealized Losses for Less than Twelve Months Fair Value Unrealized Losses for More than Twelve Months Fair Value Total Unrealized Loss Combined Fair Value June 30, 2024 U.S. Treasury securities and obligations of U.S. Government agencies $ 112,212 $ 42,279,344 $ 849,045 $ 22,526,803 $ 961,257 $ 64,806,147 Obligations of states and political subdivisions - - 289,225 5,291,113 289,225 5,291,113 Corporate securities 593,138 31,797,535 7,189,876 117,820,419 7,783,014 149,617,954 Mortgage-backed securities 9,481 2,816,918 4,440,164 22,812,836 4,449,645 25,629,754 Totals $ 714,831 $ 76,893,797 $ 12,768,310 $ 168,451,171 $ 13,483,141 $ 245,344,968 December 31, 2023 U.S. Treasury securities and obligations of U.S. Government agencies $ 29,394 $ 9,436,090 $ 1,387,054 $ 70,885,403 $ 1,416,448 $ 80,321,493 Obligations of states and political subdivisions 11,105 470,325 308,155 5,284,498 319,260 5,754,823 Corporate securities 529,660 32,507,773 6,615,847 107,556,216 7,145,507 140,063,989 Mortgage-backed securities 29,799 2,260,445 4,673,106 22,184,174 4,702,905 24,444,619 Totals $ 599,958 $ 44,674,633 $ 12,984,162 $ 205,910,291 $ 13,584,120 $ 250,584,924 |
Schedule of Credit Quality of Fixed Maturity Security Portfolio by NAIC Designation | Schedule of Credit Quality of Fixed Maturity Security Portfolio by NAIC Designation June 30, 2024 December 31, 2023 NAIC Designation Amortized Estimated Fair Amortized Estimated Fair 1 $ 188,735,664 $ 182,709,415 $ 221,933,425 $ 216,975,288 2 164,475,503 159,828,103 161,062,016 157,346,803 3 6,067,391 5,716,888 6,418,829 5,953,542 4 827,044 806,121 982,290 948,478 5 242,804 37,500 236,648 51,875 6 1,195 - 1,233 - Total $ 360,349,601 $ 349,098,027 $ 390,634,441 $ 381,275,986 |
Schedule of Allowance for Credit Losses on Fixed Maturity Securities Available for Sale | The following tables present a roll forward of the Company’s allowance for credit losses on fixed maturity securities available for sale for the three month periods ended June 30, 2024: Schedule of Allowance for Credit Losses on Fixed Maturity Securities Available for Sale Three Months Ended June 30, 2024 U.S. Treasury securities and obligations of U.S. Government agencies Obligations of states and political subdivisions Corporate securities including public utilities Mortgage-backed securities Total Beginning balance - March 31, 2024 $ - $ - $ 398,500 $ 12,049 $ 410,549 Additions for credit losses not previously recorded - - - - - Change in allowance on securities with previous allowance - - (16,289 ) - (16,289 ) Reductions for securities sold during the period - - - - - Reductions for securities with credit losses due to intent to sell - - - - - Write-offs charged against the allowance - - - - - Recoveries of amounts previously written off - - - - - Ending Balance - June 30, 2024 $ - $ - $ 382,211 $ 12,049 $ 394,260 SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements June 30, 2024 (Unaudited) 3) Investments Three Months Ended June 30, 2023 U.S. Treasury securities and obligations of U.S. Government agencies Obligations of states and political subdivisions Corporate securities including public utilities Mortgage-backed securities Total Beginning balance - March 31, 2023 $ - $ - $ 179,500 $ - $ 179,500 Additions for credit losses not previously recorded - - - - - Change in allowance on securities with previous allowance - - 44,505 - 44,505 Reductions for securities sold during the period - - - - - Reductions for securities with credit losses due to intent to sell - - - - - Write-offs charged against the allowance - - - - - Recoveries of amounts previously written off - - - - - Ending Balance - June 30, 2023 $ - $ - $ 224,005 $ - $ 224,005 The following tables present a roll forward of the Company’s allowance for credit losses on fixed maturity securities available for sale for the six month periods ended June 30, 2024: Six Months Ended June 30, 2024 U.S. Treasury securities and obligations of U.S. Government agencies Obligations of states and political subdivisions Corporate securities including public utilities Mortgage-backed securities Total Beginning balance - January 1, 2024 $ - $ - $ 308,500 $ 6,049 $ 314,549 Additions for credit losses not previously recorded - - 30,000 6,000 36,000 Change in allowance on securities with previous allowance - - 43,711 - 43,711 Reductions for securities sold during the period - - - - - Reductions for securities with credit losses due to intent to sell - - - - - Write-offs charged against the allowance - - - - - Recoveries of amounts previously written off - - - - - Ending Balance - June 30, 2024 $ - $ - $ 382,211 $ 12,049 $ 394,260 Six Months Ended June 30, 2023 U.S. Treasury securities and obligations of U.S. Government agencies Obligations of states and political subdivisions Corporate securities including public utilities Mortgage-backed securities Total Beginning balance - January 1, 2023 $ - $ - $ - $ - $ - Balance $ - $ - $ - $ - $ - Additions for credit losses not previously recorded - - 179,500 - 179,500 Change in allowance on securities with previous allowance - - 44,505 - 44,505 Reductions for securities sold during the period - - - - - Reductions for securities with credit losses due to intent to sell - - - - - Write-offs charged against the allowance - - - - - Recoveries of amounts previously written off - - - - - Ending Balance - June 30, 2023 $ - $ - $ 224,005 $ - $ 224,005 Balance $ - $ - $ 224,005 $ - $ 224,005 |
Schedule of Investments Classified by Contractual Maturity Date | The table below presents the amortized cost and the estimated fair value of fixed maturity securities available for sale as of June 30, 2024, by contractual maturity. Actual or expected maturities may differ from contractual maturities because certain borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Schedule of Investments Classified by Contractual Maturity Date Amortized Estimated Fair Due in 1 year $ 28,273,026 $ 28,077,221 Due in 2-5 years 127,055,688 124,443,548 Due in 5-10 years 102,523,947 101,192,513 Due in more than 10 years 65,502,596 62,592,074 Mortgage-backed securities 36,994,344 32,792,671 Redeemable preferred stock 250,000 260,000 Total $ 360,599,601 $ 349,358,027 |
Schedule of Major Categories of Net Investment Income | Information regarding sales of fixed maturity securities available for sale is presented as follows. Schedule of Major Categories of Net Investment Income 2024 2023 2024 2023 Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 Proceeds from sales $ 427,253 $ - $ 607,242 $ 955,610 Gross realized gains 24,031 - 24,334 11,257 Gross realized losses (36,646 ) - (37,499 ) (54,104 ) Major categories of net investment income were as follows: 2024 2023 2024 2023 Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 Fixed maturity securities available for sale $ 4,345,704 $ 4,143,768 $ 8,749,262 $ 8,156,500 Equity securities 176,448 140,709 344,596 281,216 Mortgage loans held for investment 7,021,559 9,467,407 15,835,595 17,955,063 Real estate held for investment and sale 3,285,019 4,897,672 6,800,080 8,262,596 Policy loans 189,131 207,441 490,398 407,655 Insurance assignments 4,886,015 4,461,813 9,962,563 9,230,016 Other investments 201,342 213,103 400,301 342,160 Cash and cash equivalents 1,715,910 780,146 3,406,867 1,567,907 Gross investment income 21,821,128 24,312,059 45,989,662 46,203,113 Investment expenses (3,776,320 ) (4,140,085 ) (7,998,286 ) (8,256,256 ) Net investment income $ 18,044,808 $ 20,171,974 $ 37,991,376 $ 37,946,857 |
Schedule of Assets on Deposit With Life Insurance | Assets on deposit with life insurance regulatory authorities as required by law were as follows: Schedule of Assets on Deposit With Life Insurance As of June 30, As of December 31, Fixed maturity securities available for sale at estimated fair value $ 6,202,936 $ 6,206,650 Other investments 400,000 400,000 Cash and cash equivalents 1,424,707 1,909,215 Total assets on deposit $ 8,027,643 $ 8,515,865 Assets held in trust related to third-party reinsurance agreements were as follows: As of June 30, As of December 31, Fixed maturity securities available for sale at estimated fair value $ 28,134,790 $ 27,903,952 Cash and cash equivalents 776,883 2,101,052 Total assets on deposit $ 28,911,673 $ 30,005,004 The Company is a member of the Federal Home Loan Bank of Des Moines and Dallas (“FHLB”). Assets pledged as collateral with the FHLB are presented below. These pledged securities are used as collateral for any FHLB cash advances. As of June 30, As of December 31, Fixed maturity securities available for sale at estimated fair value $ 58,645,012 $ 93,903,089 Total assets pledged as collateral $ 58,645,012 $ 93,903,089 |
Schedule of Commercial Real Estate Investment | The Company’s commercial real estate held for investment is summarized as follows as of the respective dates indicated: Schedule of Commercial Real Estate Investment Net Book Value Total Square Footage June 30, December 31, 2023 June 30, December 31, 2023 Utah (1) $ 128,101,446 $ 142,475,177 546,941 625,920 Louisiana 18,918 19,250 1,622 1,622 $ 128,120,364 $ 142,494,427 548,563 627,542 (1) Includes Center53 SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements June 30, 2024 (Unaudited) 3) Investments The Company’s commercial real estate held for sale is summarized as follows as of the respective dates indicated: Net Book Value Total Square Footage June 30, December 31, 2023 June 30, December 31, 2023 Mississippi (1) $ 151,553 $ 3,028,973 - 19,694 $ 151,553 $ 3,028,973 - 19,694 (1) Consists of approximately 93 acres of undeveloped land for $ 151,553 2,877,420 250,000 |
Schedule of Residential Real Estate Investment | The Company’s residential real estate held for investment is summarized as follows as of the respective dates indicated: Schedule of Residential Real Estate Investment Net Book Value June 30, December 31, Utah (1) $ 60,200,289 $ 40,924,865 $ 60,200,289 $ 40,924,865 (1) Includes multiple residential subdivision development projects SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements June 30, 2024 (Unaudited) 3) Investments The following table presents additional information regarding the Company’s residential subdivision development in Utah: June 30, December 31, Lots developed 50 42 Lots to be developed 1,293 1,145 Book Value $ 60,019,930 $ 40,739,201 The Company’s residential real estate held for sale is summarized as follows as of the respective dates indicated: Net Book Value June 30, December 31, Utah $ 858,977 $ - $ 858,977 $ - |
Schedule of Real Estate Owned and Occupied by the Company | The primary business units of the Company occupy a portion of the real estate owned by the Company. As of June 30, 2024, real estate owned and occupied by the Company is summarized as follows: Schedule of Real Estate Owned and Occupied by the Company Location Business Segment Approximate Square Footage Square Footage Occupied by the Company 433 Ascension Way, Floors 4, 5 and 6, Salt Lake City, UT - Center53 Building 2 (1) Corporate Offices, Life Insurance, Cemetery/Mortuary Operations, and Mortgage Operations and Sales 221,000 50 % 1818 Marshall Street, Shreveport, LA (2) Life Insurance Operations 12,274 100 % 812 Sheppard Street, Minden, LA (2) (3) Life Insurance Sales 1,560 100 % (1) Included in real estate held for investment on the condensed consolidated balance sheets (2) Included in property and equipment on the condensed consolidated balance sheets (3) Listed for sale |
Schedule of Allowance for Loan Losses | The following table presents a roll forward of the allowance for credit losses as of the dates indicated: Schedule of Allowance for Loan Losses Three Months Ended Commercial Residential Residential Construction Total Beginning balance - March 31, 2024 $ 859,622 $ 1,862,495 $ 199,497 $ 2,921,614 Adoption of ASU 2016-13 (1) 555,807 (192,607 ) 301,830 665,030 Change in provision for credit losses (10,299 ) (83,109 ) 25,646 (67,762 ) Charge-offs - - - - Ending balance - June 30, 2024 $ 849,323 $ 1,779,386 $ 225,143 $ 2,853,852 Beginning balance - March 31, 2023 $ 758,131 $ 1,685,100 $ 292,188 $ 2,735,419 Change in provision for credit losses (2) 72,924 (95,240 ) (49,543 ) (71,859 ) Charge-offs - - - - Ending balance - June 30, 2023 $ 831,055 $ 1,589,860 $ 242,645 $ 2,663,560 Six Months Ended Commercial Residential Residential Construction Total Beginning balance - January 1, 2024 $ 1,219,653 $ 2,390,894 $ 208,106 $ 3,818,653 Change in provision for credit losses (2) (370,330 ) (611,508 ) 17,037 (964,801 ) Charge-offs - - - - Ending balance - June 30, 2024 $ 849,323 $ 1,779,386 $ 225,143 $ 2,853,852 Beginning balance - January 1, 2023 $ 187,129 $ 1,739,980 $ 43,202 $ 1,970,311 Adoption of ASU 2016-13 (1) 555,807 (192,607 ) 301,830 665,030 Change in provision for credit losses (2) 88,119 42,487 (102,387 ) 28,219 Charge-offs - - - - Ending balance - June 30, 2023 $ 831,055 $ 1,589,860 $ 242,645 $ 2,663,560 (1) See Note 2 of the notes to the condensed consolidated financial statements (2) Included in other expenses on the condensed consolidated statements of earnings |
Schedule of Aging of Mortgage Loans | The following table presents the aging of mortgage loans held for investment by loan type as of the dates indicated: Schedule of Aging of Mortgage Loans Commercial Residential Residential Total June 30, 2024 30-59 days past due $ 2,150,000 $ 8,155,074 $ - $ 10,305,074 60-89 days past due 109,510 1,807,652 - 1,917,162 Over 90 days past due (1) 405,000 3,367,379 - 3,772,379 In process of foreclosure (1) 191,508 1,965,642 - 2,157,150 Total past due 2,856,018 15,295,747 - 18,151,765 Current 70,365,756 88,372,143 112,571,713 271,309,612 Total mortgage loans 73,221,774 103,667,890 112,571,713 289,461,377 Allowance for credit losses (849,323 ) (1,779,386 ) (225,143 ) (2,853,852 ) Unamortized deferred loan fees, net (119,303 ) (1,195,913 ) (637,400 ) (1,952,616 ) Unamortized discounts, net (156,409 ) (154,969 ) - (311,378 ) Net mortgage loans held for investment $ 72,096,739 $ 100,537,622 $ 111,709,170 $ 284,343,531 December 31, 2023 30-59 days past due $ - $ 3,387,673 $ - $ 3,387,673 60-89 days past due - 3,472,760 - 3,472,760 Over 90 days past due (1) 405,000 3,480,931 - 3,885,931 In process of foreclosure (1) 1,241,508 1,021,790 - 2,263,298 Total past due 1,646,508 11,363,154 - 13,009,662 Current 72,530,030 91,790,433 104,052,748 268,373,211 Total mortgage loans 74,176,538 103,153,587 104,052,748 281,382,873 Allowance for credit losses (1,219,653 ) (2,390,894 ) (208,106 ) (3,818,653 ) Unamortized deferred loan fees, net (172,989 ) (1,135,491 ) (314,746 ) (1,623,226 ) Unamortized discounts, net (216,705 ) (107,452 ) - (324,157 ) Net mortgage loans held for investment $ 72,567,191 $ 99,519,750 $ 103,529,896 $ 275,616,837 (1) Interest income is not recognized on loans which are more than 90 days past due or in foreclosure. |
Schedule of Commercial Mortgage Loans By Credit Quality Indicator | The aggregate unpaid principal balance of commercial mortgage loans by credit quality indicator and origination year was as follows as of June 30, 2024: Schedule of Commercial Mortgage Loans By Credit Quality Indicator Credit Quality Indicator 2024 2023 2022 2021 2020 Prior Total % of Total LTV: Less than 65% $ 6,034,800 $ 33,954,450 $ 2,828,743 $ 3,033,422 $ - $ 9,271,857 $ 55,123,272 75.28 % 65% to 80% 10,432,942 1,523,850 823,397 - 4,913,313 - $ 17,693,502 24.16 % Greater than 80% - - - 405,000 - - $ 405,000 0.55 % Total $ 16,467,742 $ 35,478,300 $ 3,652,140 $ 3,438,422 $ 4,913,313 $ 9,271,857 $ 73,221,774 100.00 % DSCR >1.20x $ 16,034,800 $ 20,990,000 $ 1,000,000 $ - $ 4,913,313 $ 5,502,594 $ 48,440,707 66.16 % 1.00x - 1.20x 432,942 7,988,300 2,652,140 3,438,422 - 3,769,263 18,281,067 24.97 % <1.00x - 6,500,000 - - - - 6,500,000 8.88 % Total $ 16,467,742 $ 35,478,300 $ 3,652,140 $ 3,438,422 $ 4,913,313 $ 9,271,857 $ 73,221,774 100.00 % The aggregate unpaid principal balance of commercial mortgage loans by credit quality indicator and origination year was as follows as of December 31, 2023: Credit Quality Indicator 2023 2022 2021 2020 2019 Prior Total % of Total LTV: Less than 65% $ 34,304,954 $ 13,555,737 $ 3,778,248 $ - $ 2,964,740 $ 6,565,389 $ 61,169,068 82.46 % 65% to 80% 1,523,926 5,115,231 1,050,000 4,913,313 - - 12,602,470 16.99 % Greater than 80% - - 405,000 - - - 405,000 0.55 % Total $ 35,828,880 $ 18,670,968 $ 5,233,248 $ 4,913,313 $ 2,964,740 $ 6,565,389 $ 74,176,538 100.00 % DSCR >1.20x $ 20,990,000 $ 1,000,000 $ 700,000 $ 4,913,313 $ 2,964,740 $ 2,612,625 $ 33,180,678 44.73 % 1.00x - 1.20x 8,338,880 8,496,127 3,483,248 - - 3,952,764 24,271,019 32.72 % <1.00x 6,500,000 9,174,841 (1) (1) 1,050,000 - - - 16,724,841 22.55 % Total $ 35,828,880 $ 18,670,968 $ 5,233,248 $ 4,913,313 $ 2,964,740 $ 6,565,389 $ 74,176,538 100.00 % (1) Commercial construction loan SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements June 30, 2024 (Unaudited) 3) Investments The Company evaluates and monitors the credit quality of its residential mortgage loans by analyzing LTV and loan performance. The Company defines non-performing mortgage loans as loans more than 90 days past due and on a non-accrual status. Monitoring a residential mortgage loan increases when the loan is delinquent or earlier if there is an indication of impairment. The aggregate unpaid principal balance of residential mortgage loans by credit quality indicator and origination year was as follows as of June 30, 2024: Credit Quality Indicator 2024 2023 2022 2021 2020 Prior Total % of Total Performance Indicators: Performing $ 5,918,960 $ 13,236,536 $ 50,568,628 $ 6,657,886 $ 7,669,161 $ 14,283,699 $ 98,334,870 94.86 % Non-performing (1) - 2,880,161 696,461 365,061 406,356 984,981 5,333,020 5.14 % Total $ 5,918,960 $ 16,116,697 $ 51,265,089 $ 7,022,947 $ 8,075,517 $ 15,268,680 $ 103,667,890 100.00 % (1) Includes residential mortgage loans in the process of foreclosure of $ 1,965,642 LTV: Less than 65% $ 1,196,344 $ 3,388,129 $ 6,276,467 $ 2,422,737 $ 2,343,791 $ 6,296,278 $ 21,923,746 21.15 % 65% to 80% 4,722,616 10,345,277 40,410,742 3,134,505 3,829,636 7,013,035 69,455,811 67.00 % Greater than 80% - 2,383,291 4,577,880 1,465,705 1,902,090 1,959,367 12,288,333 11.85 % Total $ 5,918,960 $ 16,116,697 $ 51,265,089 $ 7,022,947 $ 8,075,517 $ 15,268,680 $ 103,667,890 100.00 % The aggregate unpaid principal balance of residential mortgage loans by credit quality indicator and origination year was as follows as of December 31, 2023: Credit Quality Indicator 2023 2022 2021 2020 2019 Prior Total % of Total Performance Indicators: Performing $ 15,337,828 $ 53,875,389 $ 7,156,934 $ 7,453,796 $ 2,786,562 $ 12,040,357 $ 98,650,866 95.63 % Non-performing (1) - 2,202,114 365,061 613,101 - 1,322,445 4,502,721 4.37 % Total $ 15,337,828 $ 56,077,503 $ 7,521,995 $ 8,066,897 $ 2,786,562 $ 13,362,802 $ 103,153,587 100.00 % (1) Includes residential mortgage loans in the process of foreclosure of $ 1,021,790 LTV: Less than 65% $ 3,280,144 $ 7,049,522 $ 1,843,286 $ 1,746,970 $ 446,675 $ 5,206,095 $ 19,572,692 18.97 % 65% to 80% 10,962,770 44,371,320 4,269,894 4,222,170 2,339,887 5,711,440 71,877,481 69.68 % Greater than 80% 1,094,914 4,656,661 1,408,815 2,097,757 - 2,445,267 11,703,414 11.35 % Total $ 15,337,828 $ 56,077,503 $ 7,521,995 $ 8,066,897 $ 2,786,562 $ 13,362,802 $ 103,153,587 100.00 % |
Schedule of Residential Construction Mortgage Loans | The aggregate unpaid principal balance of residential construction mortgage loans by credit quality indicator and origination year was as follows as of June 30, 2024: Schedule of Residential Construction Mortgage Loans Credit Quality Indicator 2024 2023 2022 2021 Total % of Total Performance Indicators: Performing $ 60,704,074 $ 35,864,948 $ 4,585,632 $ 11,417,059 $ 112,571,713 100.00 % Non-performing - - - - - 0.00 % Total $ 60,704,074 $ 35,864,948 $ 4,585,632 $ 11,417,059 $ 112,571,713 100.00 % LTV: Less than 65% $ 18,845,154 $ 26,531,552 $ 3,038,388 $ 11,417,059 $ 59,832,153 53.15 % 65% to 80% 41,858,920 9,333,396 1,547,244 - 52,739,560 46.85 % Greater than 80% - - - - - 0.00 % Total $ 60,704,074 $ 35,864,948 $ 4,585,632 $ 11,417,059 $ 112,571,713 100.00 % The aggregate unpaid principal balance of residential construction mortgage loans by credit quality indicator and origination year was as follows as of December 31, 2023: Credit Quality Indicator 2023 2022 2021 Total % of Total Performance Indicators: Performing $ 60,311,679 $ 16,624,182 $ 27,116,887 $ 104,052,748 100.00 % Non-performing - - - - 0.00 % Total $ 60,311,679 $ 16,624,182 $ 27,116,887 $ 104,052,748 100.00 % LTV: Less than 65% $ 40,215,360 $ 8,732,500 $ 20,442,302 $ 69,390,162 66.69 % 65% to 80% 20,096,319 7,891,682 6,674,585 34,662,586 33.31 % Greater than 80% - - - - 0.00 % Total $ 60,311,679 $ 16,624,182 $ 27,116,887 $ 104,052,748 100.00 % |
Schedule of Aging of Insurance Assignments | The following table presents the aging of insurance assignments, included in other investments and policy loans on the condensed consolidated balance sheets: Schedule of Aging of Insurance Assignments As of June 30, As of December 31, 30-59 days past due $ 10,983,745 $ 10,829,629 60-89 days past due 4,082,558 3,709,754 Over 90 days past due 5,580,886 4,329,468 Total past due 20,647,189 18,868,851 Current 27,759,501 26,736,471 Total insurance assignments 48,406,690 45,605,322 Allowance for credit losses (1,535,324 ) (1,553,836 ) Net insurance assignments $ 46,871,366 $ 44,051,486 |
Schedule of Allowance for Credit Losses | The following table presents a roll forward of the allowance for credit losses for insurance assignments as of the dates indicated: Schedule of Allowance for Credit Losses Three Months Ended Beginning balance - March 31, 2024 $ 1,587,525 Change in provision for credit losses (1) 242,046 Charge-offs (294,247 ) Ending balance - June 30, 2024 $ 1,535,324 Beginning balance - March 31, 2023 $ 1,685,901 Change in provision for credit losses (1) 219,213 Charge-offs (214,421 ) Ending balance - June 30, 2023 $ 1,690,693 Six Months Ended Beginning balance - January 1, 2024 $ 1,553,836 Change in provision for credit losses (1) 492,613 Charge-offs (511,125 ) Ending balance - June 30, 2024 $ 1,535,324 Beginning balance - January 1, 2023 $ 1,609,951 Change in provision for credit losses (1) 452,326 Charge-offs (371,584 ) Ending balance - June 30, 2023 $ 1,690,693 (1) Included in other expenses on the condensed consolidated statements of earnings |
Schedule of Gain (Loss) on Investments | The following table presents the realized gains and losses from sales, calls, and maturities, and unrealized gains and losses on equity securities from investments and other assets: Schedule of Gain (Loss) on Investments 2024 2023 2024 2023 Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 Fixed maturity securities: Gross realized gains $ 24,031 $ 1,563 $ 24,334 $ 17,054 Gross realized losses (36,646 ) (36,908 ) (37,499 ) (91,799 ) Net credit loss release (provision) 16,289 (44,505 ) (79,711 ) (224,005 ) Equity securities: Gains (losses) on securities sold 43,733 5,363 (17,370 ) (46,952 ) Unrealized gains (losses) on securities held at the end of the period (424,455 ) 566,633 1,118,405 898,064 Real estate held for investment and sale: Gross realized gains 38,890 161,028 288,852 161,028 Gross realized losses - - (39,081 ) - Other assets: Gross realized gains (39,081 ) 163,410 35,486 214,348 Gross realized losses - - (1,229 ) - Total $ (377,239 ) $ 816,584 $ 1,292,187 $ 927,738 |
Schedule of Accrued Investment Income | Accrued investment income consists of the following: Schedule of Accrued Investment Income As of June 30, As of December 31, Fixed maturity securities available for sale $ 4,125,306 $ 3,984,695 Equity securities 10,876 20,451 Mortgage loans held for investment 1,121,383 2,661,092 Real estate held for investment 3,507,053 3,486,115 Cash and cash equivalents 73,388 18,437 Total accrued investment income $ 8,838,006 $ 10,170,790 |