XML 24 R9.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Note 2: Investments | 12 Months Ended
--- | ---
Dec. 31, 2016
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, 2016 are summarized as follows:
|  | Amortized Cost |  | Gross Unrealized Gains |  | Gross Unrealized Losses |  | Estimated Fair Value
December 31, 2016: |  |  |  |  |  |  |  |
Fixed maturity securities held to maturity carried at amortized cost: |  |  |  |  |  |  |  |
U.S. Treasury securities and obligations of U.S. Government agencies |  | $ 4,475,065 |  | $ 249,028 |  | $ (66,111) |  | $ 4,657,982
Obligations of states and political subdivisions |  | 6,017,225 |  | 153,514 |  | (133,249) |  | 6,037,490
Corporate securities including public utilities |  | 164,375,636 |  | 10,440,989 |  | (3,727,013) |  | 171,089,612
Mortgage-backed securities |  | 9,488,083 |  | 221,400 |  | (280,871) |  | 9,428,612
Redeemable preferred stock |  | 623,635 |  | 13,418 |  | - |  | 637,053
Total fixed maturity securities held to maturity |  | $ 184,979,644 |  | $ 11,078,349 |  | $ (4,207,244) |  | $ 191,850,749
Equity securities available for sale at estimated fair value: |  |  |  |  |  |
Common stock: |  |  |  |  |  |  |  |
Industrial, miscellaneous and all other |  | $ 10,985,338 |  | $ 447,110 |  | $ (859,092) |  | $ 10,573,356
Total securities available for sale carried at estimated fair value |  | $ 10,985,338 |  | $ 447,110 |  | $ (859,092) |  | $ 10,573,356
Mortgage loans on real estate and construction loans held for investment at amortized cost: |  |  |  |  |  |  |  |
Residential |  | $ 58,593,622 |  |  |  |  |  |
Residential construction |  | 40,800,117 |  |  |  |  |  |
Commercial |  | 51,536,622 |  |  |  |  |  |
Less: Allowance for loan losses |  | (1,748,783) |  |  |  |  |  |
Total mortgage loans on real estate and construction loans held for investment |  | $ 149,181,578 |  |  |  |  |  |
Real estate held for investment - net of depreciation |  | $ 145,165,921 |  |  |  |  |  |
Policy loans and other investments are shown at amortized cost except for other investments that are shown at estimated fair value: |  |  |  |  |  |  |  |
Policy loans |  | $ 6,694,148 |  |  |  |  |  |
Insurance assignments |  | 33,548,079 |  |  |  |  |  |
Promissory notes |  | 48,797 |  |  |  |  |  |
Other investments at estimated fair value |  | 1,765,752 |  |  |  |  |  |
Less: Allowance for doubtful accounts |  | (1,119,630) |  |  |  |  |  |
Total policy loans and other investments |  | $ 40,937,146 |  |  |  |  |  |
Short-term investments at amortized cost |  | $ 27,560,040 |  |  |  |  |  |
The Company’s investments in fixed maturity securities held to maturity and equity securities available for sale as of December 31, 2015 are summarized as follows:
|  | Amortized Cost |  | Gross Unrealized Gains |  | Gross Unrealized Losses |  | Estimated Fair Value
December 31, 2015: |  |  |  |  |  |  |  |
Fixed maturity securities held to maturity carried at amortized cost: |  |  |  |  |  |  |  |
U.S. Treasury securities and obligations of U.S. Government agencies |  | $ 3,560,579 |  | $ 292,869 |  | $ (4,743) |  | $ 3,848,705
Obligations of states and political subdivisions |  | 1,805,828 |  | 182,073 |  | (1,040) |  | 1,986,861
Corporate securities including public utilities |  | 134,488,108 |  | 9,836,355 |  | (5,501,743) |  | 138,822,720
Mortgage-backed securities |  | 5,091,887 |  | 190,867 |  | (75,580) |  | 5,207,174
Redeemable preferred stock |  | 612,023 |  | 29,675 |  | - |  | 641,698
Total fixed maturity securities held to maturity |  | $ 145,558,425 |  | $ 10,531,839 |  | $ (5,583,106) |  | $ 150,507,158
Equity securities available for sale at estimated fair value: |  |  |  |  |  |
Common stock: |  |  |  |  |  |  |  |
Industrial, miscellaneous and all other |  | $ 9,891,500 |  | $ 213,684 |  | $ (1,674,094) |  | $ 8,431,090
Total securities available for sale carried at estimated fair value |  | $ 9,891,500 |  | $ 213,684 |  | $ (1,674,094) |  | $ 8,431,090
Mortgage loans on real estate and construction loans held for investment at amortized cost: |  |  |  |  |  |  |  |
Residential |  | $ 46,020,490 |  |  |  |  |  |
Residential construction |  | 34,851,557 |  |  |  |  |  |
Commercial |  | 33,522,978 |  |  |  |  |  |
Less: Allowance for loan losses |  | (1,848,120) |  |  |  |  |  |
Total mortgage loans on real estate and construction loans held for investment |  | $ 112,546,905 |  |  |  |  |  |
Real estate held for investment - net of depreciation |  | $ 114,852,432 |  |  |  |  |  |
Policy loans and other investments are shown at amortized cost except for other investments that are shown at estimated fair value: |  |  |  |  |  |  |  |
Policy loans |  | $ 6,896,457 |  |  |  |  |  |
Insurance assignments |  | 32,369,014 |  |  |  |  |  |
Promissory notes |  | 48,797 |  |  |  |  |  |
Other investments at estimated fair value |  | 1,174,769 |  |  |  |  |  |
Less: Allowance for doubtful accounts |  | (906,616) |  |  |  |  |  |
Total policy loans and other investments |  | $ 39,582,421 |  |  |  |  |  |
Short-term investments at amortized cost |  | $ 16,915,808 |  |  |  |  |  |
Fixed Maturity Securities The following tables summarize unrealized losses on fixed maturities securities, which are carried at amortized cost, at December 31, 2016 and 2015. 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 |  | Fair Value |  | Unrealized Losses for More than Twelve Months |  | Fair Value |  | Total Unrealized Loss |  | Fair Value
At December 31, 2016 |  |  |  |  |  |  |  |  |  |  |  |
U.S. Treasury Securities and Obligations |  |  |  |  |  |  |  |  |  |  |  |
of U.S. Government Agencies |  | $ 66,111 |  | $ 1,342,088 |  | $ - |  | $ - |  | $ 66,111 |  | $ 1,342,088
Obligations of States and |  |  |  |  |  |  |  |  |  |  |  |
Political Subdivisions |  | 133,249 |  | 3,686,856 |  | - |  | - |  | 133,249 |  | 3,686,856
Corporate Securities |  | 1,728,312 |  | 41,796,016 |  | 1,998,701 |  | 12,969,135 |  | 3,727,013 |  | 54,765,151
Mortgage and other |  |  |  |  |  |  |  |  |  |  |  |
asset-backed securities |  | 176,715 |  | 4,176,089 |  | 104,156 |  | 940,278 |  | 280,871 |  | 5,116,367
Total unrealized losses |  | $ 2,104,387 |  | $ 51,001,049 |  | $ 2,102,857 |  | $ 13,909,413 |  | $ 4,207,244 |  | $ 64,910,462
|  | Unrealized Losses for Less than Twelve Months |  | Fair Value |  | Unrealized Losses for More than Twelve Months |  | Fair Value |  | Total Unrealized Loss |  | Fair Value
At December 31, 2015 |  |  |  |  |  |  |  |  |  |  |  |
U.S. Treasury Securities and Obligations |  |  |  |  |  |  |  |  |  |  |  |
of U.S. Government Agencies |  | $ 4,743 |  | $ 2,191,782 |  | $ - |  | $ - |  | $ 4,743 |  | $ 2,191,782
Obligations of States and |  |  |  |  |  |  |  |  |  |  |  |
Political Subdivisions |  | - |  | - |  | 1,040 |  | 86,388 |  | 1,040 |  | 86,388
Corporate Securities |  | 3,701,572 |  | 30,109,114 |  | 1,800,171 |  | 3,723,569 |  | 5,501,743 |  | 33,832,683
Mortgage and other |  |  |  |  |  |  |  |  |  |  |  |
asset-backed securities |  | 75,580 |  | 1,775,505 |  | - |  | - |  | 75,580 |  | 1,775,505
Total unrealized losses |  | $ 3,781,895 |  | $ 34,076,401 |  | $ 1,801,211 |  | $ 3,809,957 |  | $ 5,583,106 |  | $ 37,886,358
There were 250 securities with unrealized losses of 93.9% of amortized cost at December 31, 2016. There were 123 securities with unrealized losses of 87.2% of amortized cost at December 31, 2015. During the years ended December 31, 2016, 2015 and 2014, an other than temporary decline in market value resulted in the recognition of credit losses on fixed maturity securities of $100,000, $120,000 and $120,000, respectively. On a quarterly basis, the Company reviews its available for sale and held to maturity 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, 2016 and 2015. 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, 2016 |  |  |  |  |  |  |  |  |  |
Industrial, miscellaneous and all other |  | $ 215,563 |  | 124 |  | $ 643,529 |  | 104 |  | $ 859,092
Total unrealized losses |  | $ 215,563 |  | 124 |  | $ 643,529 |  | 104 |  | $ 859,092
Fair Value |  | $ 2,063,144 |  |  |  | $ 1,685,874 |  |  |  | $ 3,749,018
At December 31, 2015 |  |  |  |  |  |  |  |  |  |
Industrial, miscellaneous and all other |  | $ 997,862 |  | 222 |  | $ 676,232 |  | 74 |  | $ 1,674,094
Total unrealized losses |  | $ 997,862 |  | 222 |  | $ 676,232 |  | 74 |  | $ 1,674,094
Fair Value |  | $ 4,177,709 |  |  |  | $ 760,860 |  |  |  | $ 4,938,569
The average market value of the equity securities available for sale was 81.4% and 74.7% of the original investment as of December 31, 2016 and 2015, respectively. 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 the years ended December 31, 2016, 2015, and 2014, an other than temporary decline in the market value resulted in the recognition of an impairment loss on equity securities of $170,358, $293,714, and $44,240, 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, 2016, 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 2017 |  | $ 6,148,334 |  | $ 6,232,674
Due in 2018 through 2021 |  | 42,886,637 |  | 44,879,897
Due in 2022 through 2026 |  | 42,090,383 |  | 43,288,035
Due after 2026 |  | 83,742,572 |  | 87,324,617
Mortgage-backed securities |  | 9,488,083 |  | 9,488,473
Redeemable preferred stock |  | 623,635 |  | 637,053
Total held to maturity |  | $ 184,979,644 |  | $ 191,850,749
The cost and estimated fair value of available for sale securities at December 31, 2016, 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.
|  |  |  | Estimated Fair
|  | Cost |  | Value
Available for Sale: |  |  |  |
Common stock |  | $ 10,985,338 |  | $ 10,573,356
Total available for sale |  | $ 10,985,338 |  | $ 10,573,356
The Company’s realized gains and losses and other than temporary impairments from investments and other assets for the years ended December 31 are summarized as follows:
|  | 2016 |  | 2015 |  | 2014
Fixed maturity securities held |  |  |  |  |  |
to maturity: |  |  |  |  |  |
Gross realized gains |  | $ 389,558 |  | $ 387,162 |  | $ 390,203
Gross realized losses |  | (132,124) |  | (82,166) |  | (71,800)
Other than temporary impairments |  | (100,000) |  | (120,000) |  | (120,000)
Securities available for sale: |  |  |  |  |  |
Gross realized gains |  | 221,817 |  | 180,602 |  | 349,207
Gross realized losses |  | (61,242) |  | (66,850) |  | (55,222)
Other than temporary impairments |  | (170,358) |  | (293,714) |  | (44,240)
Other assets: |  |  |  |  |  |
Gross realized gains |  | 349,252 |  | 2,067,438 |  | 1,445,596
Gross realized losses |  | (943,648) |  | (84,827) |  | (139,808)
Other than temporary impairments |  | - |  | (191,716) |  | -
Total |  | $ (446,745) |  | $ 1,795,929 |  | $ 1,753,936
The net carrying amount for disposals of securities classified as held to maturity was $2,380,027, $2,569,712 and $2,840,709, for the years ended December 31, 2016, 2015 and 2014, respectively. The net realized gain related to these disposals was $155,346, $311,752 and $20,722, for the years ended December 31, 2016, 2015 and 2014, respectively. Although the intent is to buy and hold a bond to maturity the Company will sell a bond prior to maturity if conditions have changed within the entity that issued the bond to increase the risk of default to an unacceptable level. 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, 2016, other than investments issued or guaranteed by the United States Government. Major categories of net investment income for the years ended December 31, are as follows:
| 2016 |  | 2015 |  | 2014
Fixed maturity securities | $ 8,972,877 |  | $ 8,168,441 |  | $ 8,229,451
Equity securities | 270,942 |  | 269,795 |  | 212,917
Mortgage loans on real estate | 8,963,105 |  | 7,696,533 |  | 7,550,110
Real estate | 10,969,828 |  | 9,454,567 |  | 8,433,895
Policy loans | 781,188 |  | 749,917 |  | 741,220
Insurance assignments | 11,876,836 |  | 8,915,655 |  | 7,324,964
Other investments | 25,122 |  | 6,533 |  | -
Short-term investments, principally gains on sale of mortgage loans | 4,976,180 |  | 7,594,014 |  | 5,072,418
Gross investment income | 46,836,078 |  | 42,855,455 |  | 37,564,975
Investment expenses | (9,253,634) |  | (8,847,551) |  | (9,261,235)
Net investment income | $ 37,582,444 |  | $ 34,007,904 |  | $ 28,303,740
Net investment income includes net investment income earned by the restricted assets of the cemeteries and mortuaries of $419,360, $369,632 and $356,369 for the years ended December 31, 2016, 2015 and 2014, 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 $9,269,121 and $8,815,542 at December 31, 2016 and 2015, respectively. The restricted securities are included in various assets under investments on the accompanying consolidated balance sheets. Real Estate The Company continues to strategically deploy resources into real estate to match the income and yield durations of its primary obligations. The sources for these real estate assets come through its various business segments in the form of acquisition, development and mortgage foreclosures. The Company reports real estate held for investment pursuant to the accounting policy discussed in Note 1 and Note 16 of the Notes to Consolidated Financial Statements. Commercial Real Estate Held for Investment The Company owns and manages commercial real estate assets as a means of generating investment income. These assets are acquired in accordance with the Company’s goals and objectives for risk-adjusted returns. Due diligence is conducted on each asset using internal and third party reports. Geographic locations and asset classes of the investment activity is determined by senior management under the direction of the Board of Directors. The Company employs full-time employees to attend to the day-to-day operations of those assets within the greater Salt Lake area and close surrounding markets. The Company utilizes third party property managers when the geographic boundary does not warrant full-time staff or through strategic lease-up periods. The Company generally looks to acquire assets in regions that are high growth regions for employment and population and in assets that provide operational efficiencies. The Company currently owns and operates 13 commercial properties in 7 states. These properties include industrial warehouses, office buildings, retail centers and includes the redevelopment and expansion of its corporate campus in Salt Lake City Utah. The assets are primarily held without debt; however, the Company does use debt in strategic cases to leverage established yields or to acquire higher quality or different class of asset. The following is a summary of the Company’s investment in commercial real estate for the periods presented:
|  | Net Ending Balance |  | Total Square Footage
|  | December 31 |  | December 31
|  | 2016 |  | 2015 |  | 2016 |  | 2015
Arizona |  | $ 450,538 | (1) | $ 463,774 | (1) | 16,270 |  | 16,270
Arkansas |  | 100,369 |  | - |  | 3,200 |  | -
Kansas |  | 12,450,297 |  | 11,537,335 |  | 222,679 |  | 222,679
Louisiana |  | 518,700 |  | - |  | 7,063 |  | -
Mississippi |  | 3,818,985 |  | - |  | 33,821 |  | -
New Mexico |  | 7,000 | (1) | 7,000 | (1) | - |  | -
Texas |  | 3,734,974 |  | 3,768,542 |  | 23,470 |  | 23,470
Utah |  | 47,893,073 | (2) | 17,403,746 |  | 433,244 |  | 253,244
|  | $ 68,973,936 |  | $ 33,180,397 |  | 739,747 |  | 515,663
(1) Includes Vacant Land |  |  |  |  |  |
(2) Includes 53rd Center to be completed in July 2017. |  |
Residential Real Estate Held for Investment The Company owns a portfolio of residential homes primarily as a result of loan foreclosures. The strategy has been to lease these homes to produce cash flow, and allow time for the economic fundamentals to return to the various markets. As an orderly and active market for these homes returns, the Company has the option to dispose or to continue and hold them for cash flow and acceptable returns. The Company established Security National Real Estate Services (“SNRE”) in 2013 to manage the residential portfolio. SNRE cultivates and maintains the preferred vendor relationships necessary to manage costs and quality of work performed on the portfolio of homes across the country. As of December 31, 2016, SNRE manages 129 residential properties in 8 states across the United States which includes a newly constructed apartment complex, Dry Creek at East Village, in Sandy Utah. The following is a summary of the Company’s investment in residential real estate for the periods presented:
|  | Net Ending Balance
|  | December 31
|  | 2016 |  | 2015
Arizona |  | $ 742,259 |  | $ 944,614
California |  | 5,848,389 |  | 6,158,253
Colorado |  | 364,489 |  | 553,230
Florida |  | 8,327,355 |  | 9,203,624
Illinois |  | - |  | 165,800
Oklahoma |  | 46,658 |  | 99,862
Oregon |  | - |  | 120,000
South Carolina | - |  | 823,872
Texas |  | 1,091,188 |  | 1,198,860
Utah |  | 59,485,466 |  | 62,117,738
Washington |  | 286,181 |  | 286,182
|  | $ 76,191,985 |  | $ 81,672,035
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. Currently, the Company occupies nearly 80,000 square feet, or 10% of the overall commercial real estate holdings. As of December 31, 2016, real estate owned and occupied by the company is summarized as follows: 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, 2016, the Company has 42%, 14%, 9%, 8% and 7% of its mortgage loans from borrowers located in the states of Utah, California, Texas, Florida and Nevada, respectively. The mortgage loans on real estate balances on the consolidated balance sheet are reflected net of an allowance for loan losses of $1,748,783 and $1,848,120 at December 31, 2016 and 2015, 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
Years Ended December 31
| Commercial |  | Residential |  | Residential Construction |  | Total
2016 |  |  |  |  |  |  |
Allowance for credit losses: |  |  |  |  |  |  |
Beginning balance | $ 187,129 |  | $ 1,560,877 |  | $ 100,114 |  | $ 1,848,120
Charge-offs | - |  | (420,135) |  | - |  | (420,135)
Provision | - |  | 320,798 |  | - |  | 320,798
Ending balance | $ 187,129 |  | $ 1,461,540 |  | $ 100,114 |  | $ 1,748,783
Ending balance: individually evaluated for impairment | $ - |  | $ 187,470 |  | $ - |  | $ 187,470
Ending balance: collectively evaluated for impairment | $ 187,129 |  | $ 1,274,070 |  | $ 100,114 |  | $ 1,561,313
Ending balance: loans acquired with deteriorated credit quality | $ - |  | $ - |  | $ - |  | $ -
Mortgage loans: |  |  |  |  |  |  |
Ending balance | $ 51,536,622 |  | $ 58,593,622 |  | $ 40,800,117 |  | $ 150,930,361
Ending balance: individually evaluated for impairment | $ 202,992 |  | $ 2,916,538 |  | $ 64,895 |  | $ 3,184,425
Ending balance: collectively evaluated for impairment | $ 51,333,630 |  | $ 55,677,084 |  | $ 40,735,222 |  | $ 147,745,936
Ending balance: loans acquired with deteriorated credit quality | $ - |  | $ - |  | $ - |  | $ -
2015 |  |  |  |  |  |  |
Allowance for credit losses: |  |  |  |  |  |  |
Beginning balance | $ 187,129 |  | $ 1,715,812 |  | $ 100,114 |  | $ 2,003,055
Charge-offs | - |  | (123,942) |  | - |  | (123,942)
Provision | - |  | (30,993) |  | - |  | (30,993)
Ending balance | $ 187,129 |  | $ 1,560,877 |  | $ 100,114 |  | $ 1,848,120
Ending balance: individually evaluated for impairment | $ - |  | $ 305,962 |  | $ - |  | $ 305,962
Ending balance: collectively evaluated for impairment | $ 187,129 |  | $ 1,254,915 |  | $ 100,114 |  | $ 1,542,158
Ending balance: loans acquired with deteriorated credit quality | $ - |  | $ - |  | $ - |  | $ -
Mortgage loans: |  |  |  |  |  |  |
Ending balance | $ 33,522,978 |  | $ 46,020,490 |  | $ 34,851,557 |  | $ 114,395,025
Ending balance: individually evaluated for impairment | $ - |  | $ 3,087,161 |  | $ 93,269 |  | $ 3,180,430
Ending balance: collectively evaluated for impairment | $ 33,522,978 |  | $ 42,933,329 |  | $ 34,758,287 |  | $ 111,214,594
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
| 30-59 Days Past Due | 60-89 Days Past Due | Greater Than 90 Days 1) | In Process of Foreclosure 1) | Total Past Due | Current | Total Mortgage Loans | Allowance for Loan Losses | Net Mortgage Loans
2016 |  |  |  |  |  |  |  |  |
Commercial | $ - | $ - | $ - | $ 202,992 | $ 202,992 | $ 51,333,630 | $ 51,536,622 | $ (187,129) | $ 51,349,493
Residential | 964,960 | 996,779 | 1,290,355 | 1,626,183 | 4,878,277 | 53,715,345 | 58,593,622 | (1,461,540) | 57,132,082
Residential Construction | - | - | 64,895 | - | 64,895 | 40,735,222 | 40,800,117 | (100,114) | 40,700,003
Total | $ 964,960 | $ 996,779 | $ 1,355,250 | $ 1,829,175 | $ 5,146,164 | $ 145,784,197 | $ 150,930,361 | $ (1,748,783) | $ 149,181,578
2015 |  |  |  |  |  |  |  |  |
Commercial | $ - | $ - | $ - | $ - | $ - | $ 33,522,978 | $ 33,522,978 | $ (187,129) | $ 33,335,849
Residential | 1,162,102 | 884,143 | 2,212,993 | 3,087,161 | 7,346,399 | 38,674,091 | 46,020,490 | (1,560,877) | 44,459,613
Residential Construction | - | - | 64,895 | 93,269 | 158,164 | 34,693,393 | 34,851,557 | (100,114) | 34,751,443
Total | $ 1,162,102 | $ 884,143 | $ 2,277,888 | $ 3,180,430 | $ 7,504,563 | $ 106,890,462 | $ 114,395,025 | $ (1,848,120) | $ 112,546,905
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
Years Ended December 31
| Recorded Investment |  | Unpaid Principal Balance |  | Related Allowance |  | Average Recorded Investment |  | Interest Income Recognized
2016 |  |  |  |  |  |  |  |  |
With no related allowance recorded: |  |  |  |  |  |  |  |  |
Commercial | $ 202,992 |  | $ 202,992 |  | $ - |  | $ 202,992 |  | $ -
Residential | - |  | - |  | - |  | - |  | -
Residential construction | 64,895 |  | 64,895 |  | - |  | 64,895 |  | -
With an allowance recorded: |  |  |  |  |  |  |  |  |
Commercial | $ - |  | $ - |  | $ - |  | $ - |  | $ -
Residential | 2,916,538 |  | 2,916,538 |  | 374,501 |  | 2,916,538 |  | -
Residential construction | - |  | - |  | - |  | - |  | -
Total: |  |  |  |  |  |  |  |  |
Commercial | $ 202,992 |  | $ 202,992 |  | $ - |  | $ 202,992 |  | $ -
Residential | 2,916,538 |  | 2,916,538 |  | 374,501 |  | 2,916,538 |  | -
Residential construction | 64,895 |  | 64,895 |  | - |  | 64,895 |  | -
2015 |  |  |  |  |  |  |  |  |
With no related allowance recorded: |  |  |  |  |  |  |  |  |
Commercial | $ - |  | $ - |  | $ - |  | $ - |  | $ -
Residential | - |  | - |  | - |  | - |  | -
Residential construction | 93,269 |  | 93,269 |  | - |  | 93,269 |  | -
With an allowance recorded: |  |  |  |  |  |  |  |  |
Commercial | $ - |  | $ - |  | $ - |  | $ - |  | $ -
Residential | 3,087,161 |  | 3,087,161 |  | 305,962 |  | 3,087,161 |  | -
Residential construction | - |  | - |  | - |  | - |  | -
Total: |  |  |  |  |  |  |  |  |
Commercial | $ - |  | $ - |  | $ - |  | $ - |  | $ -
Residential | 3,087,161 |  | 3,087,161 |  | 305,962 |  | 3,087,161 |  | -
Residential construction | 93,269 |  | 93,269 |  | - |  | 93,269 |  | -
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
Years Ended December 31
| Commercial |  | Residential |  | Residential Construction |  | Total
| 2016 |  | 2015 |  | 2016 |  | 2015 |  | 2016 |  | 2015 |  | 2016 |  | 2015
Performing | $ 51,333,630 |  | $ 33,522,978 |  | $ 55,677,084 |  | $ 40,720,336 |  | $ 40,735,222 |  | $ 34,693,393 |  | $ 147,745,936 |  | $ 108,936,707
Non-performing | 202,992 |  | - |  | 2,916,538 |  | 5,300,154 |  | 64,895 |  | 158,164 |  | 3,184,425 |  | 5,458,318
Total | $ 51,536,622 |  | $ 33,522,978 |  | $ 58,593,622 |  | $ 46,020,490 |  | $ 40,800,117 |  | $ 34,851,557 |  | $ 150,930,361 |  | $ 114,395,025
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 $172,000 and $268,000 as of December 31, 2016 and 2015, respectively. The following is a summary of mortgage loans on a non-accrual status for the periods presented.
| Mortgage Loans on Non-accrual Status
| Years Ended December 31
| 2016 |  | 2015
Commercial | $ 202,992 |  | $ -
Residential | 2,916,538 |  | 5,300,154
Residential construction | 64,895 |  | 158,164
Total | $ 3,184,425 |  | $ 5,458,318
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, 2016 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 |  | 2017 |  | 2018-2021 |  | Thereafter
Residential | $ 58,593,622 |  | $ 6,115,360 |  | $ 11,916,728 |  | $ 40,561,534
Residential Construction | 40,800,117 |  | 32,504,143 |  | 8,295,974 |  | -
Commercial | 51,536,622 |  | 26,697,442 |  | 20,682,311 |  | 4,156,869
Total | $ 150,930,361 |  | $ 65,316,945 |  | $ 40,895,013 |  | $ 44,718,403
Loan Loss Reserve When a repurchase demand corresponding to a mortgage loan previously sold to a third party investor 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:
|  | December 31
|  | 2016 (As Restated) |  | 2015 (As Restated)
Balance, beginning of period |  | $ 2,805,900 |  | $ 1,718,150
Provision for current loan originations (1) |  | 2,988,754 |  | 2,845,940
Additional provision for loan loss reserve |  | 1700,000 |  | 3,449,103
Charge-offs and settlements |  | (6,866,921) |  | (5,207,293)
Balance, at December 31 |  | $ 627,733 |  | $ 2,805,900
(1) Included in Mortgage fee income |  |  |  |
The Company believes the loan loss reserve represents probable loan losses incurred as of the balance sheet date. Actual loan loss experience could change, in the near-term, from the established reserve based upon claims that could be asserted by third party investors. SecurityNational Mortgage believes there is potential to resolve any alleged claims by third party investors on acceptable terms. If SecurityNational Mortgage is unable to resolve such claims on acceptable terms, legal action may ensue. In the event of legal action by any third-party investor, SecurityNational Mortgage believes it has significant defenses to any such action and intends to vigorously defend itself against such action.

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for investments in certain debt and equity securities. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 320 -URI http://asc.fasb.org/topic&trid=2196928 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 320 -URI http://asc.fasb.org/subtopic&trid=4738149 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 940 -SubTopic 320 -URI http://asc.fasb.org/subtopic&trid=2176304 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 946 -SubTopic 320 -URI http://asc.fasb.org/subtopic&trid=2324412 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 320 -URI http://asc.fasb.org/subtopic&trid=2209399 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 954 -SubTopic 320 -URI http://asc.fasb.org/subtopic&trid=2289146 + Details
Name: | us-gaap_InvestmentsInDebtAndMarketableEquitySecuritiesAndCertainTradingAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration