Investments (Tables) | 9 Months Ended |
Sep. 30, 2024 |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of Investments | The Company’s investments as of September 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 September 30, 2024: Fixed maturity securities, available for sale, at estimated fair value: U.S. Treasury securities and obligations of U.S. Government agencies $ 76,328,048 $ 1,233,362 $ (451,493 ) $ - $ 77,109,917 Obligations of states and political subdivisions 5,940,034 19,228 (145,441 ) - 5,813,821 Corporate securities including public utilities 230,885,585 6,223,923 (3,885,889 ) (402,553 ) 232,821,066 Mortgage-backed securities 33,740,031 361,640 (3,571,090 ) (12,049 ) 30,518,532 Redeemable preferred stock 250,000 - - - 250,000 Total fixed maturity securities available for sale $ 347,143,698 $ 7,838,153 $ (8,053,913 ) $ (414,602 ) $ 346,513,336 Equity securities at estimated fair value: Common stock: Industrial, miscellaneous and all other $ 11,357,095 $ 5,299,178 $ (270,702 ) $ 16,385,571 Total equity securities at estimated fair value $ 11,357,095 $ 5,299,178 $ (270,702 ) $ 16,385,571 Mortgage loans held for investment at amortized cost: Residential $ 88,452,336 Residential construction 130,683,596 Commercial 66,462,554 Less: Unamortized deferred loan fees, net (1,978,564 ) Less: Allowance for credit losses (1,579,746 ) Less: Net discounts (305,994 ) Total mortgage loans held for investment $ 281,734,182 Real estate held for investment - net of accumulated depreciation: Residential $ 73,610,520 Commercial 126,880,036 Total real estate held for investment $ 200,490,556 Real estate held for sale: Residential $ 849,900 Commercial 151,553 Total real estate held for sale $ 1,001,453 Other investments and policy loans at amortized cost: Policy loans $ 13,735,282 Insurance assignments 45,954,394 Federal Home Loan Bank stock (2) 2,378,200 Other investments 9,692,608 Less: Allowance for credit losses for insurance assignments (1,540,835 ) Total other investments and policy loans $ 70,219,649 Accrued investment income $ 7,860,824 Total investments $ 924,205,571 (1) Gross unrealized losses are net of allowance for credit losses (2) Includes $ 553,900 1,824,300 SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements September 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 September 30, 2024 U.S. Treasury securities and obligations of U.S. Government agencies $ 534 $ 4,411,131 $ 450,959 $ 22,087,838 $ 451,493 $ 26,498,969 Obligations of states and political subdivisions - - 145,441 4,162,052 145,441 4,162,052 Corporate securities 171,711 15,096,035 3,714,178 83,653,386 3,885,889 98,749,421 Mortgage-backed securities 5,712 695,868 3,565,378 19,827,317 3,571,090 20,523,185 Totals $ 177,957 $ 20,203,034 $ 7,875,956 $ 129,730,593 $ 8,053,913 $ 149,933,627 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 September 30, 2024 December 31, 2023 NAIC Designation Amortized Estimated Fair Amortized Estimated Fair 1 $ 176,865,129 $ 176,303,283 $ 221,933,425 $ 216,975,288 2 162,142,176 162,728,124 161,062,016 157,346,803 3 6,534,603 6,134,808 6,418,829 5,953,542 4 1,104,422 1,048,370 982,290 948,478 5 246,186 48,750 236,648 51,875 6 1,182 1 1,233 - Total $ 346,893,698 $ 346,263,336 $ 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 September 30, 2024: Schedule of Allowance for Credit Losses on Fixed Maturity Securities Available for Sale Three Months Ended September 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 - June 30, 2024 $ - $ - $ 382,211 $ 12,049 $ 394,260 Additions for credit losses not previously recorded - - 25,000 - 25,000 Change in allowance on securities with previous allowance - - (4,658 ) - (4,658 ) 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 - September 30, 2024 $ - $ - $ 402,553 $ 12,049 $ 414,602 Three Months Ended September 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 - June 30, 2023 $ - $ - $ 224,005 $ - $ 224,005 Additions for credit losses not previously recorded - - - - - Change in allowance on securities with previous allowance - - (1,741 ) - (1,741 ) Reductions for securities sold during the period - - (10,764 ) - (10,764 ) 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 - September 30, 2023 $ - $ - $ 211,500 $ - $ 211,500 SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements September 30, 2024 (Unaudited) 3) Investments The following tables present a roll forward of the Company’s allowance for credit losses on fixed maturity securities available for sale for the nine month periods ended September 30, 2024: Nine Months Ended September 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 - - 55,000 6,000 61,000 Change in allowance on securities with previous allowance - - 39,053 - 39,053 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 - September 30, 2024 $ - $ - $ 402,553 $ 12,049 $ 414,602 Nine Months Ended September 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 - - 42,764 - 42,764 Reductions for securities sold during the period - - (10,764 ) - (10,764 ) 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 - September 30, 2023 $ - $ - $ 211,500 $ - $ 211,500 Balance $ - $ - $ 211,500 $ - $ 211,500 |
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 September 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 $ 7,981,489 $ 7,842,911 Due in 2-5 years 136,017,903 136,085,053 Due in 5-10 years 103,303,678 106,137,140 Due in more than 10 years 65,850,597 65,679,700 Mortgage-backed securities 33,740,031 30,518,532 Redeemable preferred stock 250,000 250,000 Total $ 347,143,698 $ 346,513,336 |
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 September 30, Nine Months Ended September 30, 2024 2023 2024 2023 Proceeds from sales $ 181,949 $ 207,522 $ 789,190 $ 1,163,132 Gross realized gains - - 2,714 11,257 Gross realized losses (20,666 ) (3,368 ) (1,522 ) (57,472 ) Major categories of net investment income were as follows: 2024 2023 2024 2023 Three Months Ended Nine Months Ended 2024 2023 2024 2023 Fixed maturity securities available for sale $ 4,301,241 $ 4,242,185 $ 13,050,503 $ 12,398,685 Equity securities 171,767 167,348 516,363 448,564 Mortgage loans held for investment 7,032,201 9,842,845 22,867,797 27,797,908 Real estate held for investment and sale 3,093,459 3,291,047 9,893,539 11,553,643 Policy loans 225,393 191,843 715,791 599,498 Insurance assignments 5,009,043 4,340,644 14,971,607 13,570,659 Other investments 272,062 213,560 672,363 555,720 Cash and cash equivalents 1,700,898 1,083,241 5,107,765 2,651,148 Gross investment income 21,806,064 23,372,713 67,795,728 69,575,825 Investment expenses (4,006,968 ) (4,124,250 ) (12,005,256 ) (12,380,505 ) Net investment income $ 17,799,096 $ 19,248,463 $ 55,790,472 $ 57,195,320 |
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 As of Fixed maturity securities available for sale at estimated fair value $ 6,402,068 $ 6,206,650 Other investments 400,000 400,000 Cash and cash equivalents 1,385,229 1,909,215 Total assets on deposit $ 8,187,297 $ 8,515,865 Assets held in trust related to third-party reinsurance agreements were as follows: As of As of Fixed maturity securities available for sale at estimated fair value $ 26,907,601 $ 27,903,952 Cash and cash equivalents 3,427,980 2,101,052 Total assets on deposit $ 30,335,581 $ 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 As of Fixed maturity securities available for sale at estimated fair value $ 66,564,387 $ 93,903,089 Total assets pledged as collateral $ 66,564,387 $ 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 September 30, December 31, September 30, December 31, Utah (1) $ 126,861,284 $ 142,475,177 546,941 625,920 Louisiana 18,752 19,250 1,622 1,622 $ 126,880,036 $ 142,494,427 548,563 627,542 (1) Includes Center53 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 September 30, December 31, September 30, December 31, Mississippi $ 151,553 $ 3,028,973 - 19,694 $ 151,553 $ 3,028,973 - 19,694 (1) Consists of approximately 93 acres of undeveloped land |
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 September 30, December 31, Utah (1) $ 73,610,520 $ 40,924,865 $ 73,610,520 $ 40,924,865 (1) Includes multiple residential subdivision development projects The Company also invests in residential subdivision developments. The following table presents additional information regarding the Company’s residential subdivision development projects in Utah: September 30, December 31, Lots developed 35 42 Lots to be developed 1,304 1,145 Book Value $ 73,432,813 $ 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 September 30, December 31, Utah $ 849,900 $ - $ 849,900 $ - |
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 September 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 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 Total Beginning balance - June 30, 2024 $ 849,323 $ 1,779,386 $ 225,143 $ 2,853,852 Adoption of ASU 2016-13 (1) 555,807 (192,607 ) 301,830 665,030 Change in provision for credit losses (2) (87,611 ) (127,239 ) 36,229 (178,621 ) Charge-offs - (1,095,485 ) - (1,095,485 ) Ending balance - September 30, 2024 $ 761,712 $ 556,662 $ 261,372 $ 1,579,746 Beginning balance - June 30, 2023 $ 831,055 $ 1,589,860 $ 242,645 $ 2,663,560 Change in provision for credit losses (2) (20,873 ) 10,310 (40,053 ) (50,616 ) Charge-offs - - - - Ending balance - September 30, 2023 $ 810,182 $ 1,600,170 $ 202,592 $ 2,612,944 Nine Months Ended Commercial Residential Residential Total Beginning balance - January 1, 2024 $ 1,219,653 $ 2,390,894 $ 208,106 $ 3,818,653 Change in provision for credit losses (2) (457,941 ) (738,747 ) 53,266 (1,143,422 ) Charge-offs - (1,095,485 ) - (1,095,485 ) Ending balance - September 30, 2024 $ 761,712 $ 556,662 $ 261,372 $ 1,579,746 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) 67,246 52,797 (142,440 ) (22,397 ) Charge-offs - - - - Ending balance - September 30, 2023 $ 810,182 $ 1,600,170 $ 202,592 $ 2,612,944 (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 September 30, 2024 30-59 days past due $ - $ 6,252,738 $ - $ 6,252,738 60-89 days past due - 1,299,663 - 1,299,663 Over 90 days past due (1) 3,555,000 2,183,008 - 5,738,008 In process of foreclosure (1) 191,508 3,516,610 - 3,708,118 Total past due 3,746,508 13,252,019 - 16,998,527 Current 62,716,046 75,200,317 130,683,596 268,599,959 Total mortgage loans 66,462,554 88,452,336 130,683,596 285,598,486 Allowance for credit losses (761,712 ) (556,662 ) (261,372 ) (1,579,746 ) Unamortized deferred loan fees, net (94,848 ) (1,194,377 ) (689,339 ) (1,978,564 ) Unamortized discounts, net (152,838 ) (153,156 ) - (305,994 ) Net mortgage loans held for investment $ 65,453,156 $ 86,548,141 $ 129,732,885 $ 281,734,182 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 September 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% $ 5,604,700 $ 27,454,450 $ 2,828,743 $ 3,020,636 $ - $ 9,138,597 $ 48,047,126 72.29 % 65% to 80% 10,432,942 1,840,776 823,397 - 4,913,313 - 18,010,428 27.10 % Greater than 80% - - - 405,000 - - 405,000 0.61 % Total $ 16,037,642 $ 29,295,226 $ 3,652,140 $ 3,425,636 $ 4,913,313 $ 9,138,597 $ 66,462,554 100.00 % DSCR >1.20x $ 15,604,700 $ 20,990,000 $ 1,000,000 $ - $ 4,913,313 $ 5,459,400 $ 47,967,413 72.17 % 1.00x - 1.20x 432,942 8,305,226 2,652,140 3,425,636 - 3,679,197 18,495,141 27.83 % <1.00x - - - - - - - 0.00 % Total $ 16,037,642 $ 29,295,226 $ 3,652,140 $ 3,425,636 $ 4,913,313 $ 9,138,597 $ 66,462,554 100.00 % 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 September 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 September 30, 2024: Credit Quality Indicator 2024 2023 2022 2021 2020 Prior Total % of Total Performance Indicators: Performing $ 8,179,852 $ 11,232,976 $ 44,202,986 $ 3,379,192 $ 5,902,895 $ 9,854,817 $ 82,752,718 93.56 % Non-performing (1) - 2,819,075 541,333 684,478 588,864 1,065,868 5,699,618 6.44 % Total $ 8,179,852 $ 14,052,051 $ 44,744,319 $ 4,063,670 $ 6,491,759 $ 10,920,685 $ 88,452,336 100.00 % (1) Includes residential mortgage loans in the process of foreclosure of $ 3,516,610 LTV: Less than 65% $ 2,624,800 $ 5,055,179 $ 5,981,284 $ 1,796,124 $ 2,452,998 $ 5,348,470 $ 23,258,855 26.30 % 65% to 80% 5,555,052 8,806,209 37,672,607 1,948,129 3,351,111 5,504,578 62,837,686 71.04 % Greater than 80% - 190,663 1,090,428 319,417 687,650 67,637 2,355,795 2.66 % Total $ 8,179,852 $ 14,052,051 $ 44,744,319 $ 4,063,670 $ 6,491,759 $ 10,920,685 $ 88,452,336 100.00 % 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 September 30, 2024: Schedule of Residential Construction Mortgage Loans Credit Quality Indicator 2024 2023 2022 2021 Total % of Total Performance Indicators: Performing $ 93,115,744 $ 24,076,981 $ 2,084,366 $ 11,406,505 $ 130,683,596 100.00 % Non-performing - - - - - 0.00 % Total $ 93,115,744 $ 24,076,981 $ 2,084,366 $ 11,406,505 $ 130,683,596 100.00 % LTV: Less than 65% $ 35,065,417 $ 22,918,540 $ 1,630,488 $ 11,406,505 $ 71,020,950 54.35 % 65% to 80% 57,429,690 1,158,441 453,878 - 59,042,009 45.18 % Greater than 80% 620,637 - - - 620,637 0.47 % Total $ 93,115,744 $ 24,076,981 $ 2,084,366 $ 11,406,505 $ 130,683,596 100.00 % 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 As of 30-59 days past due $ 9,571,073 $ 10,829,629 60-89 days past due 3,593,162 3,709,754 Over 90 days past due 5,430,234 4,329,468 Total past due 18,594,469 18,868,851 Current 27,359,925 26,736,471 Total insurance assignments 45,954,394 45,605,322 Allowance for credit losses (1,540,835 ) (1,553,836 ) Net insurance assignments $ 44,413,559 $ 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 Beginning balance - June 30, 2024 $ 1,535,324 Change in provision for credit losses (1) 259,643 Charge-offs (254,132 ) Ending balance - September 30, 2024 $ 1,540,835 Beginning balance - June 30, 2023 $ 1,690,693 Change in provision for credit losses (1) 214,934 Charge-offs (350,366 ) Ending balance - September 30, 2023 $ 1,555,261 Nine Months Beginning balance - January 1, 2024 $ 1,553,836 Change in provision for credit losses (1) 752,256 Charge-offs (765,257 ) Ending balance - September 30, 2024 $ 1,540,835 Beginning balance - January 1, 2023 $ 1,609,951 Change in provision for credit losses (1) 667,260 Charge-offs (721,950 ) Ending balance - September 30, 2023 $ 1,555,261 (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 Nine Months Ended 2024 2023 2024 2023 Fixed maturity securities: Gross realized gains $ 7,929 $ 37,565 $ 13,120 $ 54,619 Gross realized losses (43,184 ) (10,383 ) (61,539 ) (102,182 ) Net credit loss release (provision) (20,342 ) 1,740 (100,053 ) (222,264 ) Equity securities: Gains (losses) on securities sold 708 324,009 (16,662 ) 277,057 Unrealized gains (losses) on securities held at the end of the period 2,415,881 (1,321,511 ) 3,534,285 (423,448 ) Mortgage loans held for investment: Gross realized gains - - - - Gross realized losses (1,161,364 ) - (1,161,364 ) - Real estate held for investment and sale: Gross realized gains 71,622 36,166 360,474 197,194 Gross realized losses - - - - Other assets: Gross realized gains 95,690 - 92,095 214,348 Gross realized losses (19,284 ) - (20,513 ) - Total $ 1,347,656 $ (932,414 ) $ 2,639,843 $ (4,676 ) |
Schedule of Accrued Investment Income | Accrued investment income consists of the following: Schedule of Accrued Investment Income As of As of Fixed maturity securities available for sale $ 3,798,114 $ 3,984,695 Equity securities 9,437 20,451 Mortgage loans held for investment 949,979 2,661,092 Real estate held for investment 3,011,035 3,486,115 Cash and cash equivalents 92,259 18,437 Total accrued investment income $ 7,860,824 $ 10,170,790 |