XML 67 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 2: Investments
12 Months Ended
Dec. 31, 2012
Notes  
Note 2: Investments

2)   Investments

 

The Company’s investments in fixed maturity securities held to maturity and equity securities available for sale as of December 31, 2012 are summarized as follows:

 

Gross

Gross

Estimated

Amortized

Unrealized

Unrealized

Fair

Cost 

Gains

  Losses  

 Value  

December 31, 2012:

 

 

 

 

Fixed maturity securities held to maturity

carried at amortized cost:

Bonds:

U.S. Treasury securities

and obligations of U.S

Government agencies

$

2,602,589

$

514,572

$

-

$

3,117,161

    

Obligations of states and

political subdivisions

2,040,277

285,241

(3,982)

2,321,536

Corporate securities including

public utilities

118,285,147

16,230,468

(607,322)

133,908,293

Mortgage-backed securities

5,010,519

327,871

(76,056)

5,262,334

Redeemable preferred stock

1,510,878

98,087

(1,200)

1,607,765

Total fixed maturity

securities held to maturity

$

129,449,410

$

17,456,239

$

(688,560)

$

146,217,089

 

 

Gross

Gross

Estimated

Amortized

Unrealized

Unrealized

Fair

Cost

Gains

Losses

Value

 December 31, 2012:

 

 

 

 

 Equity securities available for sale

 at estimated fair value:

 Non-redeemable preferred stock

 $

               20,281

 $

                -  

 $

            (1,486)

 $

            18,795

 Common stock:

 Industrial, miscellaneous and all other

          6,047,474

      309,752

        (970,909)

       5,386,317

 Total equity securities available for sale

 at estimated fair value

 $

          6,067,755

 $

      309,752

 $

        (972,395)

 $

       5,405,112

 Total securities available for sale

 carried at estimated fair value

 $

          6,067,755

 $

      309,752

 $

        (972,395)

 $

       5,405,112

 Mortgage loans on real estate and    construction loans held for investment    at amortized cost:

 Residential

 $

        50,584,923

 Residential construction

          3,161,112

 Commercial

        34,956,031

 Less: Allowance for loan losses

       (4,239,861)

 Total mortgage loans on real estate and

 construction loans held for investment

 $

        84,462,205

 Real estate held for investment - net of depreciation

 $

          3,543,751

 Other real estate owned held for investment - net of

     depreciation

        55,027,669

 Other real estate owned held for sale

          5,682,610

 Total real estate

 $

        64,254,030

 Policy, student and other loans at

 amortized cost - net of allowance for doubtful accounts

 $

        20,188,516

 Short-term investments at amortized cost

 $

        40,925,390

 

The Company’s investments in fixed maturity securities held to maturity and equity securities available for sale as of December 31, 2011 are summarized as follows:

 

Gross

Gross

Estimated

Amortized

Unrealized

Unrealized

Fair

Cost 

Gains

  Losses  

 Value  

December 31, 2011:

 

 

 

 

Fixed maturity securities held to maturity

carried at amortized cost:

Bonds:

U.S. Treasury securities

and obligations of U.S

Government agencies

$

            2,820,159

 $

             551,740

 $

                       -  

 $

            3,371,899

    

Obligations of states and

political subdivisions

            3,024,425

             309,986

              (13,156)

            3,321,255

Corporate securities including

public utilities

        113,648,447

        10,075,071

         (2,268,146)

        121,455,372

Mortgage-backed securities

            6,575,178

             354,286

            (356,899)

            6,572,565

Redeemable preferred stock

            1,510,878

               72,639

            (129,200)

            1,454,317

Total fixed maturity

 

 

 

 

securities held to maturity

$

        127,579,087

 $

        11,363,722

 $

         (2,767,401)

 $

        136,175,408

 

 Gross

 Gross

 Estimated

 Amortized

 Unrealized

 Unrealized

 Fair

 Cost

 Gains

 Losses

 Value

 December 31, 2011:

 

 

 

 

 Equity securities available for sale

 at estimated fair value:

 Non-redeemable preferred stock

 $

                 20,281

 $

                -  

 $

              (1,843)

 $

            18,438

 Common stock:

 Industrial, miscellaneous and all other

            7,250,991

       363,387

       (1,333,424)

       6,280,954

 Total equity securities available for sale

 at estimated fair value

 $

            7,271,272

 $

       363,387

 $

       (1,335,267)

 $

       6,299,392

 Total securities available for sale

 carried at estimated fair value

 $

            7,271,272

 $

       363,387

 $

       (1,335,267)

 $

       6,299,392

 Mortgage loans on real estate and    construction loans held for investment    at amortized cost:

 Residential

 $

          54,344,327

 Residential construction

          17,259,666

 Commercial

          48,433,147

 Less: Allowance for loan losses

          (4,881,173)

 Total mortgage loans on real estate and

 construction loans held for investment

 $

        115,155,967

 Real estate held for investment - net of depreciation

 $

            3,786,780

 Other real estate owned held for investment - net of

     depreciation

          46,398,095

 Other real estate owned held for sale

           5,793,900

 Total real estate

 $

          55,978,775

 Policy, student and other loans at

 amortized cost - net of allowance for doubtful accounts

 $

          18,463,277

 Short-term investments at amortized cost

 $

            6,932,023

 

 

Fixed Maturity Securities

 

The following tables summarize unrealized losses on fixed maturities securities, which are carried at amortized cost, at December 31, 2012 and 2011. The unrealized losses were primarily related to interest rate fluctuations. The tables set forth unrealized losses by duration and number of investment positions, together with the fair value of the related fixed maturity securities:

 

 

 

Unrealized Losses for Less than Twelve Months

No. of Investment Positions

Unrealized Losses for More than Twelve Months

No. of Investment Positions

Total Unrealized Loss

At December 31, 2012

Redeemable Preferred Stock

 $

               1,200

         1

 $

                     -  

        -  

 $

               1,200

Obligations of States and

    Political Subdivisions

                     -  

        -  

               3,982

         2

               3,982

Corporate Securities

           191,662

       16

           415,660

         9

           607,322

Mortgage and other

asset-backed securities

                     -  

        -  

             76,056

         3

             76,056

Total unrealized losses

 $

           192,862

       17

 $

           495,698

       14

 $

           688,560

Fair Value

 $

        4,609,268

 $

        3,972,091

 $

        8,581,359

At December 31, 2011

Redeemable Preferred Stock

 $

                  800

         1

           128,400

         1

 $

           129,200

Obligations of States and

    Political Subdivisions

                     -  

        -  

             13,156

         2

             13,156

Corporate Securities

        1,544,224

       47

           723,922

       12

        2,268,146

Mortgage and other

asset-backed securities

           161,300

         3

           195,599

         1

           356,899

Total unrealized losses

 $

        1,706,324

       51

 $

        1,061,077

       16

 $

        2,767,401

Fair Value

 $

      24,249,533

 $

        3,762,892

 $

      28,012,425

 

 

 

 

As of December 31, 2012, the average market value of the related fixed maturities was 92.6% of amortized cost and the average market value was 91.0% of amortized cost as of December 31, 2011. During 2012, 2011 and 2010, an other than temporary decline in market value resulted in the recognition of credit losses on fixed maturity securities of $165,000, $125,129 and $150,059, respectively.

 

On a quarterly basis, the Company reviews its available for sale fixed investment securities related to corporate securities and other public utilities, consisting of bonds and preferred stocks that are in a loss position. The review involves an analysis of the securities in relation to historical values, and projected earnings and revenue growth rates. Based on the analysis, a determination is made whether a security will likely recover from the loss position within a reasonable period of time. If it is unlikely that the investment will recover from the loss position, the loss is considered to be other-than-temporary, the security is written down to the impaired value and an impairment loss is recognized.

 

Equity Securities

 

The following tables summarize unrealized losses on equity securities that were carried at estimated fair value based on quoted trading prices at December 31, 2012 and 2011. The unrealized losses were primarily the result of decreases in market value due to overall equity market declines. The tables set forth unrealized losses by duration and number of investment positions, together with the fair value of the related equity securities available for sale in a loss position:

 

 

 

Unrealized Losses for Less than Twelve Months

 

No. of Investment Positions

 

Unrealized Losses for More than Twelve Months

 

No. of Investment Positions

 

Total Unrealized Losses

At December 31, 2012

Non-redeemable preferred stock

 $

                686

         1

 $

                800

         1

 $

             1,486

Industrial, miscellaneous and all other

         236,293

       39

         734,616

       44

         970,909

Total unrealized losses

 $

         236,979

       40

 $

         735,416

       45

 $

         972,395

Fair Value

 $

      1,422,436

 $

      1,493,538

 $

      2,915,974

At December 31, 2011

Non-redeemable preferred stock

 $

                   -  

 -

 $

             1,843

         2

 $

             1,843

Industrial, miscellaneous and all other

         955,400

       79

         378,024

       14

      1,333,424

Total unrealized losses

 $

         955,400

       79

 $

         379,868

       16

 $

      1,335,266

Fair Value

 $

      2,857,082

 $

         560,529

 $

      3,417,611

 

 

As of December 31, 2012, the average market value of the equity securities available for sale was 75.0% of the original investment and the average market value was 71.9% of the original investment as of December 31, 2011. The intent of the Company is to retain equity securities for a period of time sufficient to allow for the recovery in fair value. However, the Company may sell equity securities during a period in which the fair value has declined below the amount of the original investment. In certain situations, new factors, including changes in the business environment, can change the Company’s previous intent to continue holding a security. During 2012, 2011, and 2010, an other than temporary decline in the market value resulted in the recognition of an impairment loss on equity securities of $247,317, $52,775 and $23,922, respectively.

 

On a quarterly basis, the Company reviews its investment in industrial, miscellaneous and all other equity securities that are in a loss position. The review involves an analysis of the securities in relation to historical values, price earnings ratios, projected earnings and revenue growth rates. Based on the analysis a determination is made whether a security will likely recover from the loss position within a reasonable period of time. If it is unlikely that the investment will recover from the loss position, the loss is considered to be other than temporary, the security is written down to the impaired value and an impairment loss is recognized.

 

The fair values of fixed maturity securities are based on quoted market prices, when available. For fixed maturity securities not actively traded, fair values are estimated using values obtained from independent pricing services, or in the case of private placements, are estimated by discounting expected future cash flows using a current market value applicable to the coupon rate, credit and maturity of the investments. The fair values for equity securities are based on quoted market prices.

 

 

The amortized cost and estimated fair value of fixed maturity securities at December 31, 2012, by contractual maturity, are shown below. 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.

 

Amortized

Estimated Fair

 

   Cost   

    Value      

Held to Maturity:

Due in 2013

$

              1,700,455

 $

              1,768,905

Due in 2014 through 2017

            20,923,480

            23,120,438

Due in 2018 through 2022

            45,399,136

            51,113,794

Due after 2022

            54,904,942

            63,343,853

Mortgage-backed securities

              5,010,519

              5,262,334

Redeemable preferred stock

              1,510,878

              1,607,765

Total held to maturity

$

          129,449,410

 $

          146,217,089

 

 

 

The amortized cost and estimated fair value of available for sale securities at December 31, 2012, by contractual maturity, are shown below. 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. Equities are valued using the specific identification method.

 

 Amortized

 Estimated Fair

 

Cost

     Value      

Available for Sale:

Due in 2013 

 $

                           -  

 $

                           -  

Due in 2014 through 2017

                           -  

                           -  

Due in 2018 through 2022

                           -  

                           -  

Due after 2022

                           -  

                           -  

Non-redeemable preferred stock

                   20,281

                   18,795

Common stock

              6,047,474

              5,386,317

Total available for sale

 $

              6,067,755

 $

              5,405,112

 

 

 

The Company’s realized gains and losses and other than temporary impairments from investments and other assets are summarized as follows:

 

2012

2011

2010

Fixed maturity securities held

to maturity:

Gross realized gains

 $

       470,874

 $

         939,672

 $

      1,300,187

Gross realized losses

         (3,875)

       (162,716)

       (494,678)

      Other than temporary impairments

      (165,000)

       (125,129)

       (150,059)

Securities available for sale:

Gross realized gains

       392,033

         590,455

         686,788

Gross realized losses

         (5,705)

       (118,417)

         (61,530)

      Other than temporary impairments

      (247,317)

         (52,775)

         (23,922)

Other assets:

Gross realized gains

       794,346

      1,295,217

         393,943

Gross realized losses

      (223,163)

         (79,858)

       (209,292)

      Other than temporary impairments

      (795,315)

       (662,831)

       (500,000)

Total

 $

       216,878

 $

      1,623,618

 $

         941,437

 

 

 

 

The net carrying amount for sales of securities classified as held to maturity was $2,174,300, $12,341,156 and $16,220,943, for the years ended December 31, 2012, 2011 and 2010, respectively.  The net realized gain related to these sales was $271,364, $530,637 and $346,225, for the years ended December 31, 2012, 2011 and 2010, respectively. Certain circumstances lead to these decisions to sell.  In 2012, 2011 and 2010, the Company sold certain held to maturity bonds in gain positions to reduce its risk in certain industries or companies.

 

There were no investments, aggregated by issuer, in excess of 10% of shareholders’ equity (before net unrealized gains and losses on available-for-sale securities) at December 31, 2012, other than investments issued or guaranteed by the United States Government.

Major categories of net investment income are as follows:

 

 

 

 

 

2012

2011

2010

Fixed maturity securities

 $

        7,731,051

 $

        7,762,894

 $

        6,761,254

Equity securities

           264,063

           272,011

           238,929

Mortgage loans on real estate

        6,878,354

        6,863,026

        6,154,760

Real estate

        4,927,128

        3,741,263

        3,040,864

Policy, student and other loans

           830,683

           835,312

           897,945

Short-term investments, principally gains on    sale of mortgage loans

        8,716,257

        6,255,581

        7,215,927

Gross investment income

      29,347,536

      25,730,087

      24,309,679

Investment expenses

       (6,097,382)

       (5,719,383)

       (5,693,695)

Net investment income

 $

      23,250,154

 $

      20,010,704

 $

      18,615,984

 

 

 

Net investment income includes net investment income earned by the restricted assets of the cemeteries and mortuaries of $643,283, $626,688 and $635,652 for 2012, 2011 and 2010, respectively.

 

Net investment income on real estate consists primarily of rental revenue received under short-term leases.

 

Investment expenses consist primarily of depreciation, property taxes, operating expenses of real estate and an estimated portion of administrative expenses relating to investment activities.

 

Securities on deposit for regulatory authorities as required by law amounted to $9,190,012 at December 31, 2012 and $9,593,318 at December 31, 2011. The restricted securities are included in various assets under investments on the accompanying consolidated balance sheets.

 

Mortgage Loans

 

Mortgage loans consist of first and second mortgages. The mortgage loans bear interest at rates ranging from 2.0 % to 10.5%, maturity dates range from three months to 30 years and are secured by real estate. Concentrations of credit risk arise when a number of mortgage loan debtors have similar economic characteristics that would cause their ability to meet contractual obligations to be similarly affected by changes in economic conditions. Although the Company has a diversified mortgage loan portfolio consisting of residential mortgages, commercial loans and residential construction loans and requires collateral on all real estate exposures, a substantial portion of its debtors’ ability to honor obligations is reliant on the economic stability of the geographic region in which the debtors do business. At December 31, 2012, the Company has 26%, 19%, 12% and 12% of its mortgage loans from borrowers located in the states of Utah, California, Florida and Texas, respectively. The mortgage loans on real estate balances on the consolidated balance sheet are reflected net of an allowance for loan losses of $4,239,861 and $4,881,173 at December 31, 2012 and 2011, respectively.

 

The Company establishes a valuation allowance for credit losses in its portfolio.

 

The following is a summary of the allowance for loan losses as a contra-asset account for the periods presented:

 

 

Allowance for Credit Losses and Recorded Investment in Mortgage Loans

For the Years Ended December 31, 2012, and 2011

 

Commercial

Residential

Residential Construction

Total

2012

Allowance for credit losses:

Beginning balance

 $

                      -  

 $

         4,338,805

 $

            542,368

 $

           4,881,173

   Charge-offs

                      -  

          (560,699)

          (514,442)

         (1,075,141)

   Provision

                      -  

            415,568

              18,261

              433,829

Ending balance

 $

                      -  

 $

         4,193,674

 $

              46,187

 $

           4,239,861

Ending balance: individually evaluated for impairment

 $

                      -  

 $

            692,199

 $

                      -  

 $

              692,199

Ending balance: collectively evaluated for impairment

 $

                      -  

 $

         3,501,475

 $

              46,187

 $

           3,547,662

Ending balance: loans acquired with deteriorated credit quality

 $

                      -  

 $

                      -  

 $

                      -  

 $

                        -  

Mortgage loans:

Ending balance

 $

       34,956,031

 $

       50,584,923

 $

         3,161,112

 $

         88,702,066

Ending balance: individually evaluated for impairment

 $

                      -  

 $

         4,692,517

 $

         1,346,126

 $

           6,038,643

Ending balance: collectively evaluated for impairment

 $

       34,956,031

 $

       45,892,406

 $

         1,814,986

 $

         82,663,423

Ending balance: loans acquired with deteriorated credit quality

 $

                      -  

 $

                      -  

 $

                      -  

 $

                        -  

2011

Allowance for credit losses:

Beginning balance

 $

                      -  

 $

         6,212,072

 $

            858,370

 $

           7,070,442

   Charge-offs

                      -  

       (2,994,715)

          (430,274)

         (3,424,989)

   Provision

                      -  

         1,121,448

            114,272

           1,235,720

Ending balance

 $

                      -  

 $

         4,338,805

 $

            542,368

 $

           4,881,173

Ending balance: individually evaluated for impairment

 $

                      -  

 $

            738,975

 $

            250,524

 $

              989,499

Ending balance: collectively evaluated for impairment

 $

                      -  

 $

         3,599,830

 $

            291,844

 $

           3,891,674

Ending balance: loans acquired with deteriorated credit quality

 $

                      -  

 $

                      -  

 $

                      -  

 $

                        -  

Mortgage loans:

Ending balance

 $

       48,433,147

 $

       54,344,327

 $

       17,259,666

 $

       120,037,140

Ending balance: individually evaluated for impairment

 $

         2,758,235

 $

         4,611,995

 $

         5,645,865

 $

         13,016,095

Ending balance: collectively evaluated for impairment

 $

       45,674,912

 $

       49,732,332

 $

       11,613,801

 $

       107,021,045

Ending balance: loans acquired with deteriorated credit quality

 $

                      -  

 $

                      -  

 $

                      -  

 $

                        -  

 

 

 

The following is a summary of the aging of mortgage loans for the periods presented.

 

 

Age Analysis of Past Due Mortgage Loans

 Years Ended December 31, 2012 and 2011

 

30-59 Days Past Due

60-89 Days Past Due

Greater Than 90 Days 1)

In Foreclosure 1)

Total Past Due

Current

Total Mortgage Loans

Allowance for Loan Losses

Net Mortgage Loans

2012

Commercial

$581,984

$0

$143,252

$0

$725,236

$34,230,795

$34,956,031

$0

$34,956,031

Residential

2,963,259

1,345,247

5,208,742

4,692,517

14,209,765

36,375,158

50,584,923

(4,193,674)

46,391,249

Residential   Construction

-

-

288,468

1,346,126

1,634,594

1,526,518

3,161,112

(46,187)

3,114,925

Total

$3,545,243

$1,345,247

$5,640,462

$6,038,643

$16,569,595

$72,132,471

$88,702,066

$(4,239,861)

$84,462,205

2011

Commercial

$0

$0

$1,053,500

$2,758,235

$3,811,735

$44,621,412

$48,433,147

$0

$48,433,147

Residential

2,478,084

2,058,261

5,500,340

4,611,995

14,648,680

39,695,647

54,344,327

(4,338,805)

50,005,522

Residential   Construction

859,651

682,532

309,651

5,645,865

7,497,699

9,761,967

17,259,666

(542,368)

16,717,298

Total

$3,337,735

$2,740,793

$6,863,491

$13,016,095

$25,958,114

$94,079,026

$120,037,140

$(4,881,173)

$115,155,967

1)  There was not any interest income recognized on loans past due greater than 90 days or in foreclosure.

 

 

Impaired Mortgage Loans

 

Impaired mortgage loans include loans with a related specific valuation allowance or loans whose carrying amount has been reduced to the expected collectible amount because the impairment has been considered other than temporary. The recorded investment in and unpaid principal balance of impaired loans along with the related loan specific allowance for losses, if any, for each reporting period and the average recorded investment and interest income recognized during the time the loans were impaired were as follows:

 

 

Impaired Loans

For the Years Ended December 31, 2012, and 2011

 Recorded Investment

Unpaid Principal Balance

Related Allowance

 Average Recorded Investment

Interest Income Recognized

2012

With no related allowance recorded:

   Commercial

 $

              143,252

 $

         143,252

 $

                   -  

 $

             143,252

 $

                 -  

   Residential

           5,208,742

      5,208,742

                   -  

          5,208,742

                 -  

   Residential construction

           1,634,594

      1,634,594

                   -  

          1,634,594

                 -  

With an allowance recorded:

   Commercial

 $

                        -  

 $

                   -  

 $

                   -  

 $

                       -  

 $

                 -  

   Residential

           4,692,517

      4,692,517

         692,199

          4,692,517

                 -  

   Residential construction

                        -  

                   -  

                   -  

                       -  

                 -  

Total:

   Commercial

 $

              143,252

 $

         143,252

 $

                   -  

 $

             143,252

 $

                 -  

   Residential

           9,901,259

      9,901,259

         692,199

          9,901,259

                 -  

   Residential construction

           1,634,594

      1,634,594

                   -  

          1,634,594

                 -  

2011

With no related allowance recorded:

   Commercial

 $

          3,811,735

 $

      3,811,735

 $

                   -  

 $

          3,811,735

 $

                 -  

   Residential

           5,500,340

      5,500,340

                   -  

          5,500,340

                 -  

   Residential construction

              309,651

         309,651

                   -  

             309,651

                 -  

With an allowance recorded:

   Commercial

$

                        -  

$

                   -  

$

                   -  

$

                       -  

$

                 -  

   Residential

           4,611,995

      4,611,995

         738,975

          4,611,995

                 -  

   Residential construction

           5,645,865

      5,645,865

         250,524

          5,645,865

                 -  

Total:

   Commercial

 $

          3,811,735

 $

      3,811,735

 $

                   -  

 $

          3,811,735

 $

                 -  

   Residential

         10,112,335

    10,112,335

         738,975

        10,112,335

                 -  

   Residential construction

           5,955,516

      5,955,516

         250,524

          5,955,516

                 -  

 

 

Credit Risk Profile Based on Performance Status

 

The Company’s mortgage loan portfolio is monitored based on performance of the loans. Monitoring a mortgage loan increases when the loan is delinquent or earlier if there is an indication of impairment. The Company defines non-performing mortgage loans as loans 90 days or greater delinquent or on non-accrual status.

 

The Company’s performing and non-performing mortgage loans were as follows:

 

Mortgage Loan Credit Exposure

Credit Risk Profile Based on Payment Activity

As of December 31, 2012, and 2011

 Commercial

 Residential

 Residential Construction

 Total

 

2012

2011

2012

2011

2012

2011

2012

2011

Performing

 $

34,812,779

$

44,621,412

$

40,683,664

$

44,231,992

$

1,526,518

$

11,304,150

$

77,022,961

$

100,157,554

Nonperforming

143,252

3,811,735

9,901,259

10,112,335

1,634,594

5,955,516

11,679,105

19,879,586

Total

 $

34,956,031

$

48,433,147

$

50,584,923

$

54,344,327

$

3,161,112

$

17,259,666

$

88,702,066

$

120,037,140

 

 

 

Non-Accrual Mortgage Loans

 

Once a loan is past due 90 days, it is the policy of the Company to end the accrual of interest income on the loan and write off any income that had been accrued. Interest not accrued on these loans totals $1,925,000 and $2,023,000 as of December 31, 2012 and 2011, respectively.

 

The following is a summary of mortgage loans on a nonaccrual status for the periods presented.

 

Mortgage Loans on Nonaccrual Status

As of December 31, 2012, and 2011

 

 

 

 

2012

2011

Commercial

 $

                 143,252

 $

               3,811,735

Residential

              9,901,259

             10,112,335

Residential construction

              1,634,594

               5,955,516

Total

 $

            11,679,105

 $

             19,879,586

 

 

 

Principal Amounts Due

 

The amortized cost and contractual payments on mortgage loans on real estate and construction loans held for investment by category as of December 31, 2012 are shown below. Expected principal payments may differ from contractual obligations because certain borrowers may elect to pay off mortgage obligations with or without early payment penalties.

 

  Principal 

  Principal 

  Principal 

 Amounts

 Amounts

 Amounts

Due in

Due in

Due

 

Total

2013

2014-2017

Thereafter

Residential 

 $

         50,584,923

 $

       2,247,732

 $

        6,699,546

 $

      41,637,645

Residential Construction

           3,161,112

       3,161,112

                -  

                   -  

Commercial

         34,956,031

     22,612,642

        7,214,630

        5,128,758

Total

 $

         88,702,066

 $

     28,021,486

 $

      13,914,176

 $

      46,766,403

 

 

Loan Loss Reserve

 

When a repurchase demand is received from a third party investor, the relevant data is reviewed and captured so that an estimated future loss can be calculated. The key factors that are used in the estimated loss calculation are as follows: (i) lien position, (ii) payment status, (iii) claim type, (iv) unpaid principal balance, (v) interest rate, and (vi) validity of the demand. Other data is captured and is useful for management purposes; the actual estimated loss is generally based on these key factors. The Company conducts its own review upon the receipt of a repurchase demand. In many instances, the Company is able to resolve the issues relating to the repurchase demand by the third party investor without having to make any payments to the investor.

 

The following is a summary of the loan loss reserve which is included in other liabilities and accrued expenses:

 

Years Ended December 31

2012

2011

Balance, beginning of period

 $

             2,337,875

 $

             5,899,025

Provisions for losses

             4,053,051

             1,667,805

Charge-offs

              (355,631)

           (5,228,955)

Balance, at December 31

 $

             6,035,295

 $

             2,337,875

 

 

 

 

The Company believes the loan loss reserve represents probable loan losses incurred as of the balance sheet date. The loan loss reserve may not be adequate, however, for claims asserted by third party investors. Actual loan loss experience could change, in the near-term, from the established reserve based upon claims asserted by third party investors. If SecurityNational Mortgage is unable to negotiate acceptable terms with the third party investors, legal action may ensue in an effort to obtain amounts that the third party investors claim are allegedly due.  In the event of legal action, if SecurityNational Mortgage is not successful in its defenses against claims asserted by these third party investors to the extent that a substantial judgment is entered against SecurityNational Mortgage which is beyond its capacity to pay, SecurityNational Mortgage may be required to curtail or cease operations.