XML 25 R9.htm IDEA: XBRL DOCUMENT v3.21.1
Investments
12 Months Ended
Dec. 31, 2020
Investments [Abstract]  
Investments

2.     INVESTMENTS



NET INVESTMENT INCOME 



A summary of net investment income for the years ended December 31, 2020 and 2019 is as follows:







 

 

 

 

 

 

 

 

 

 

 

 

 



 

2020

 

2019

AFS, fixed maturity securities

 

$

2,975,341 

 

$

2,998,342 

Investment property

 

 

770,981 

 

 

610,642 

Equity securities

 

 

556,920 

 

 

300,584 

Cash and short-term investments

 

 

34,460 

 

 

75,585 

Investment revenue

 

 

4,337,702 

 

 

3,985,153 

Less investment expenses

 

 

(840,000)

 

 

(800,000)

Net investment income

 

$

3,497,702 

 

$

3,185,153 



INVESTMENT RELATED GAINS (LOSSES)



The following is a summary of the proceeds from sales, maturities, and calls of fixed maturity and equity securities and the related gross realized gains and losses for the years ended December 31, 2020 and 2019.







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Net Realized



 

Proceeds

 

Gains

 

Losses

 

Gains (Losses)

2020

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

$

17,174,787 

 

$

574,697 

 

$

(926)

 

$

573,771 

Common stocks

 

 

5,224,984 

 

 

618,946 

 

 

(1,435,514)

 

 

(816,568)

Preferred stocks

 

 

297,609 

 

 

8,887 

 

 

(11,412)

 

 

(2,525)

2019

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

$

27,033,200 

 

$

321,032 

 

$

(36,260)

 

$

284,772 

Common stocks

 

 

8,238,753 

 

 

1,443,507 

 

 

(527,514)

 

 

915,993 



The amortized cost and estimated fair value of fixed income securities at December 31, 2020, are shown as follows:







 

 

 

 

 

 



 

 

 

 

 

 



 

Amortized Cost

 

Fair Value

Due in one year or less

 

$

1,000,699 

 

$

1,022,316 

Due after one year through five years

 

 

20,290,337 

 

 

21,819,449 

Due after five years through 10 years

 

 

15,176,189 

 

 

17,064,205 

Due after 10 years

 

 

21,560,825 

 

 

23,848,853 

Asset and mortgage backed securities without a specific due date

 

 

40,509,172 

 

 

41,743,304 

Redeemable preferred stocks

 

 

215,805 

 

 

242,439 

Total fixed maturity securities

 

$

98,753,027 

 

$

105,740,566 



Expected maturities may differ from contractual maturities due to call provisions on some existing securities.



The following table is a schedule of amortized cost and estimated fair values of investments in securities classified as available for sale at December 31, 2020 and 2019.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Gross Unrealized



 

Amortized Cost

 

Fair Value

 

Gains

 

Losses

2020

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

1,352,758 

 

$

1,385,406 

 

$

33,336 

 

$

(688)

MBS/ABS/CMBS

 

 

40,509,172 

 

 

41,743,304 

 

 

1,367,411 

 

 

(133,279)

Corporate

 

 

39,186,671 

 

 

43,580,743 

 

 

4,429,000 

 

 

(34,928)

Municipal

 

 

17,488,621 

 

 

18,788,674 

 

 

1,316,358 

 

 

(16,305)

Redeemable preferred stock

 

 

215,805 

 

 

242,439 

 

 

26,634 

 

 

 —

Total fixed maturity securities

 

$

98,753,027 

 

$

105,740,566 

 

$

7,172,739 

 

$

(185,200)







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Gross Unrealized



 

Amortized Cost

 

Fair Value

 

Gains

 

Losses

2019

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

800,462 

 

$

800,219 

 

$

684 

 

$

(927)

MBS/ABS/CMBS

 

 

33,802,911 

 

 

34,290,995 

 

 

540,743 

 

 

(52,659)

Corporate

 

 

39,442,202 

 

 

41,915,103 

 

 

2,482,378 

 

 

(9,477)

Municipal

 

 

14,302,840 

 

 

15,081,255 

 

 

808,081 

 

 

(29,666)

Total fixed maturity securities

 

$

88,348,415 

 

$

92,087,572 

 

$

3,831,886 

 

$

(92,729)



MORTGAGE-BACKED, COMMERCIAL MORTGAGE-BACKED AND ASSET-BACKED SECURITIES



All of the Company’s collateralized securities carry an average credit rating of AA+ by one or more major rating agency and continue to pay according to contractual terms. Included within MBS/ABS/CMBS are residential mortgage backed securities with fair values of $16,220,343 and $9,909,462 and commercial mortgage backed securities of $12,721,455 and $13,408,898 at December 31, 2020 and 2019, respectively.



UNREALIZED LOSSES ON AFS SECURITIES



The following table is also used as part of the impairment analysis and displays the total value of securities that were in an unrealized loss position as of December 31, 2020 and 2019. The table segregates the securities based on type, noting the fair value, amortized cost, and unrealized loss on each category of investment as well as in total. The table further classifies the securities based on the length of time they have been in an unrealized loss position.







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2020

 

December 31, 2019



 

 

 

 

12 Months

 

 

 

 

 

 

 

12 Months

 

 

 



 

< 12 Months

 

& Greater

 

Total

 

< 12 Months

 

& Greater

 

Total

Fixed Maturity Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

$

299,391 

 

$

 —

 

$

299,391 

 

$

 —

 

$

699,391 

 

$

699,391 

Amortized cost

 

 

300,078 

 

 

 —

 

 

300,078 

 

 

 —

 

 

700,318 

 

 

700,318 

Unrealized loss

 

 

(688)

 

 

 —

 

 

(688)

 

 

 —

 

 

(927)

 

 

(927)

MBS/ABS/CMBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

7,120,339 

 

 

2,010,434 

 

 

9,130,773 

 

 

6,398,581 

 

 

5,056,732 

 

 

11,455,313 

Amortized cost

 

 

7,236,360 

 

 

2,027,692 

 

 

9,264,052 

 

 

6,420,488 

 

 

5,087,484 

 

 

11,507,972 

Unrealized loss

 

 

(116,021)

 

 

(17,258)

 

 

(133,279)

 

 

(21,907)

 

 

(30,752)

 

 

(52,659)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

1,739,691 

 

 

 —

 

 

1,739,691 

 

 

1,396,706 

 

 

 —

 

 

1,396,706 

Amortized cost

 

 

1,774,619 

 

 

 —

 

 

1,774,619 

 

 

1,406,183 

 

 

 —

 

 

1,406,183 

Unrealized loss

 

 

(34,928)

 

 

 —

 

 

(34,928)

 

 

(9,477)

 

 

 —

 

 

(9,477)

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

756,678 

 

 

 —

 

 

756,678 

 

 

1,969,468 

 

 

 —

 

 

1,969,468 

Amortized cost

 

 

772,984 

 

 

 —

 

 

772,984 

 

 

1,999,134 

 

 

 —

 

 

1,999,134 

Unrealized loss

 

 

(16,306)

 

 

 —

 

 

(16,306)

 

 

(29,666)

 

 

 —

 

 

(29,666)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value

 

 

9,916,099 

 

 

2,010,434 

 

 

11,926,533 

 

 

9,764,755 

 

 

5,756,123 

 

 

15,520,878 

Amortized cost

 

 

10,084,041 

 

 

2,027,692 

 

 

12,111,733 

 

 

9,825,805 

 

 

5,787,802 

 

 

15,613,607 

Unrealized loss

 

$

(167,942)

 

$

(17,258)

 

$

(185,200)

 

$

(61,050)

 

$

(31,679)

 

$

(92,729)



As of December 31, 2020, the Company held 111 equity securities that were in unrealized loss positions. Of these 111 securities, 35 were in an unrealized loss position for 12 consecutive months or longer prior to December 31, 2019.  

The fixed income portfolio contained 26 securities in an unrealized loss position as of December 31, 2020. Of these 26 securities, 4 have been in an unrealized loss position for 12 consecutive months or longer and represent $17,258 in unrealized losses. All fixed income securities in the investment portfolio continue to pay the expected coupon payments under the contractual terms of the securities. Credit-related impairments on fixed income securities that we do not plan to sell, and for which we are not more likely than not to be required to sell, are recognized in net earnings. Any non-credit related impairment is recognized in comprehensive earnings. Based on management’s analysis, the fixed income portfolio is of a high credit quality and it is believed it will recover the amortized cost basis of the fixed income securities. Management monitors the credit quality of the fixed income investments to assess if it is probable that the Company will receive its contractual or estimated cash flows in the form of principal and interest.



There were no other-than-temporary impairment losses recognized in net earnings during the year ended December 31, 2020 and 2019. For all fixed income securities at a loss at December 31, 2020, management believes it is probable that the Company will receive all contractual payments in the form of principal and interest. In addition, the Company is not required to, nor does it intend to sell these investments prior to recovering the entire amortized cost basis for each security, which may be maturity. The fixed income securities in an unrealized loss position were not other-than-temporarily impaired at December 31, 2020 and December 31, 2019.



As required by law, certain fixed maturity investments amounting to $3,916,710 and $3,827,627 at December 31, 2020 and 2019, respectively, were on deposit with either regulatory authorities or banks.



UNREALIZED GAINS AND LOSSES ON EQUITY SECURITIES



Net unrealized gains for the twelve months ended December 31, 2020 and 2019 for equity securities held as of December 31, 2020 and December 31, 2019 were $2,167,417 and $2,350,513, respectively.



OTHER INVESTED ASSETS



Other invested assets as of December 31, 2020 and December 31, 2019 were $1,772,867 and $877,900, respectively.



Other invested assets include membership in the Federal Home Loan Bank of Chicago (FHLBC), which occurred in February 2018. Our $200,000 investment in FHLBC stock is carried at cost. Due to the nature of our membership in the FHLBC, the carrying amount approximates fair value.

 

In addition, other invested assets include privately held investments of $204,000 and notes issued. Two of the notes,  issued for $625,000 and $650,000 on July 30, 2019 and January 28, 2020, respectively, bear interest at 6.5% and are amortized over 20 years with a balloon payment due July 30, 2029. A third note was issued for $94,000 on October 30, 2020 and bears interest at 6.0% and is amortized over 29 years with monthly payments due beginning July 31, 2021. The Company had no allowance recorded related to uncollectible notes receivables at December 31, 2020 and 2019.



PROPERTY HELD FOR INVESTMENT



As of December 31, 2020, investment property comprised of one storage facility in Davenport, Iowa and 65 apartment rental units located in Milan, Illinois; Moline, Illinois; Rock Island, Illinois; Silvis, Illinois; and Le Claire, Iowa. As of December 31, 2019, investment property comprised of 67 apartment rental units located in Milan, Illinois; Moline, Illinois; Rock Island, Illinois; Silvis, Illinois; and Le Claire, Iowa. Property held for investment is net of accumulated depreciation of $465,364 and $332,218 as of December 31, 2020, and 2019, respectively. Related depreciation expense was $144,545 and $109,393 for the years ended December 31, 2020, and 2019, respectively.