XML 69 R49.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets and Liabilities Measured on a Recurring Basis

The following table summarizes Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a recurring basis by their classification in the consolidated balance sheet as of December 31, 2024.

 

   Total   Quoted Prices in Active Markets for Identical Assets
(Level 1)
   Significant Observable Inputs
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Assets accounted for at fair value on a
recurring basis
                    
Fixed maturity securities available for sale  $366,546,129   $-   $365,396,203   $1,149,926 
Equity securities   15,771,681    15,771,681    -    - 
Loans held for sale   131,181,148    -    -    131,181,148 
Restricted assets (1)   2,351,369    -    2,351,369    - 
Restricted assets (2)   9,972,166    9,972,166    -    - 
Cemetery perpetual care trust investments (1)   769,662    -    769,662    - 
Cemetery perpetual care trust investments (2)   4,920,044    4,920,044    -    - 
Derivatives - loan commitments (3)   5,348,089    -    -    5,348,089 
Total assets accounted for at fair value on a
recurring basis
  $536,860,288   $30,663,891   $368,517,234   $137,679,163 
                     
Liabilities accounted for at fair value on a
recurring basis
                    
Derivatives - loan commitments (4)  $(3,034,879)  $-   $-   $(3,034,879)
Total liabilities accounted for at fair value on a recurring basis  $(3,034,879)  $-   $-   $(3,034,879)

 

 

(1)Fixed maturity securities available for sale
(2)Equity securities
(3)Included in other assets on the consolidated balance sheets
(4)Included in other liabilities and accrued expenses on the consolidated balance sheets

 

 

SECURITY NATIONAL FINANCIAL CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Years Ended December 31, 2024 and 2023

 

17) Fair Value of Financial Instruments (Continued)

 

The following table summarizes Level 1, 2 and 3 financial assets and financial liabilities measured at fair value on a recurring basis by their classification in the consolidated balance sheet as of December 31, 2023.

 

   Total   Quoted Prices in Active Markets for Identical Assets
(Level 1)
   Significant Observable Inputs
(Level 2)
   Significant Unobservable Inputs
(Level 3)
 
Assets accounted for at fair value on a
recurring basis
                    
Fixed maturity securities available for sale  $381,535,986   $-   $380,297,330   $1,238,656 
Equity securities   13,636,071    13,636,071    -    - 
Loans held for sale   126,549,190    -    -    126,549,190 
Restricted assets (1)   1,853,860    -    1,853,860    - 
Restricted assets (2)   7,385,203    7,385,203    -    - 
Cemetery perpetual care trust investments (1)   641,704    -    641,704    - 
Cemetery perpetual care trust investments (2)   4,327,301    4,327,301    -    - 
Derivatives - loan commitments (3)   4,995,486    -    -    4,995,486 
Total assets accounted for at fair value on a
recurring basis
  $540,924,801   $25,348,575   $382,792,894   $132,783,332 
                     
Liabilities accounted for at fair value on a
 recurring basis
                    
Derivatives - loan commitments (4)  $(3,412,224)  $-   $-   $(3,412,224)
Total liabilities accounted for at fair value
on a recurring basis
  $(3,412,224)  $-   $-   $(3,412,224)

 

 

(1)Fixed maturity securities available for sale
(2)Equity securities
(3)Included in other assets on the consolidated balance sheets
(4)Included in other liabilities and accrued expenses on the consolidated balance sheets
Schedule of Level 3 Assets and Liabilities Measured at Fair Value on Recurring Basis

For Level 3 assets and liabilities measured at fair value on a recurring basis as of December 31, 2024, the significant unobservable inputs used in the fair value measurements were as follows:

 

          Significant  Range of Inputs     
   Fair Value at   Valuation  Unobservable  Minimum   Maximum   Weighted 
   12/31/2024   Technique  Input(s)  Value   Value   Average 
Loans held for sale  $131,181,148   Market approach  Investor contract pricing as a percentage of unpaid principal balance   84.0%   109.0%   102.0%
                           
Derivatives - loan commitments (net)   2,313,210   Market approach  Pull-through rate   63.0%   100.0%   83.0%
           Initial-Value   N/A    N/A    N/A 
           Servicing   0 bps    242 bps    47 bps 
                           
Fixed maturity securities available for sale   1,149,926   Broker quotes  Pricing quotes  $100.00   $101.20   $100.16 

 

 

SECURITY NATIONAL FINANCIAL CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Years Ended December 31, 2024 and 2023

 

17) Fair Value of Financial Instruments (Continued)

 

For Level 3 assets and liabilities measured at fair value on a recurring basis as of December 31, 2023, the significant unobservable inputs used in the fair value measurements were as follows:

 

          Significant  Range of Inputs     
   Fair Value at   Valuation  Unobservable  Minimum   Maximum   Weighted 
   12/31/2023   Technique  Input(s)  Value   Value   Average 
Loans held for sale  $126,549,190   Market approach  Investor contract pricing as a percentage of unpaid principal balance   70.0%   121.0%   100.0%
                           
Derivatives - loan commitments (net)   1,583,262   Market approach  Pull-through rate   70.0%   99.0%   86.0%
           Initial-Value   N/A    N/A    N/A 
           Servicing   0 bps    119 bps    49 bps 
                           
Fixed maturity securities available for sale   1,238,656   Broker quotes  Pricing quotes  $98.40   $102.46   $99.86 
Schedule of Changes in the Consolidated Balance Sheet Line Items Measured Using Level 3 Inputs

The following table is a summary of changes in the consolidated balance sheet line items measured using level 3 inputs:

 

   Net Derivatives Loan Commitments   Loans Held for Sale   Fixed Maturity Securities Available for Sale 
             
Balance - December 31, 2023  $1,583,262   $126,549,190   $1,238,656 
Originations/purchases   -    2,295,830,408    - 
Sales, maturities and paydowns   -    (2,338,209,587)   (92,593)
Foreclosed into real estate held for sale   -    (858,977)   - 
Foreclosed into receivables   -    (382,936)   - 
Total gains (losses):               
Included in earnings   729,948(1)   48,253,050(1)   -(2)
Included in other comprehensive income   -    -    3,863 
                
Balance - December 31, 2024  $2,313,210   $131,181,148   $1,149,926 

 

(1)As a component of mortgage fee income on the consolidated statements of earnings
(2)As a component of net investment income on the consolidated statements of earnings

 

The following table is a summary of changes in the consolidated balance sheet line items measured using level 3 inputs:

 

   Net Derivatives Loan Commitments   Loans Held for Sale   Fixed Maturity Securities Available for Sale 
             
Balance - December 31, 2022  $2,706,877   $141,179,620   $1,435,519 
Originations/purchases   -    2,173,080,584    - 
Sales, maturities and paydowns   -    (2,224,454,040)   (129,521)
Transfer to mortgage loans held for investment   -    (3,017,626)   - 
Total gains (losses):               
Included in earnings   (1,123,615) (1)   39,760,652(1)   (108) (2)
Included in other comprehensive income   -    -    (67,234)
                
Balance - December 31, 2023  $1,583,262   $126,549,190   $1,238,656 

 

 

(1)As a component of mortgage fee income on the consolidated statements of earnings
(2)As a component of net investment income on the consolidated statements of earnings
Schedule of Financial Instruments Carried at Other Than Fair Value

The carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy, are summarized as follows as of December 31, 2024:

 

   Carrying Value   Level 1   Level 2   Level 3   Total Estimated Fair Value 
Assets                         
Mortgage loans held for investment                         
Residential  $89,780,350   $-   $-   $90,168,328   $90,168,328 
Residential construction   150,211,240    -    -    150,211,240    150,211,240 
Commercial   61,755,768    -    -    60,864,775    60,864,775 
Mortgage loans held for investment, net  $301,747,358   $-   $-   $301,244,343   $301,244,343 
Policy loans   14,019,248    -    -    14,019,248    14,019,248 
Insurance assignments, net (1)   46,956,932    -    -    46,956,932    46,956,932 
Restricted assets (2)   983,834    -    -    983,834    983,834 
Cemetery perpetual care trust investments (2)   2,141,464    -    -    2,141,464    2,141,464 
Mortgage servicing rights, net   2,939,878    -    -    4,552,316    4,552,316 
                          
Liabilities                         
Bank and other loans payable  $(106,740,104)  $-   $-   $(90,455,678)  $(90,455,678)
Policyholder account balances (3)   (37,066,043)   -    -    (37,626,593)   (37,626,593)
Future policy benefits - annuities (3)   (105,716,087)   -    -    (104,611,544)   (104,611,544)

 

 

(1)Included in other investments and policy loans on the consolidated balance sheets
(2)Mortgage loans held for investment
(3)Included in future policy benefits and unpaid claims on the consolidated balance sheets

 

 

SECURITY NATIONAL FINANCIAL CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Years Ended December 31, 2024 and 2023

 

17) Fair Value of Financial Instruments (Continued)

 

The carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy, are summarized as follows as of December 31, 2023:

 

   Carrying Value   Level 1   Level 2   Level 3   Total Estimated Fair Value 
Assets                         
Mortgage loans held for investment                         
Residential  $99,519,750   $-   $-   $96,998,106   $96,998,106 
Residential construction   103,529,896    -    -    103,529,896    103,529,896 
Commercial   72,567,191    -    -    72,149,530    72,149,530 
Mortgage loans held for investment, net  $275,616,837   $-   $-   $272,677,532   $272,677,532 
Policy loans   13,264,183    -    -    13,264,183    13,264,183 
Insurance assignments, net (1)   44,051,486    -    -    44,051,486    44,051,486 
Restricted assets (2)   675,219    -    -    675,219    675,219 
Cemetery perpetual care trust investments (2)   246,865    -    -    246,865    246,865 
Mortgage servicing rights, net   3,461,146    -    -    4,543,657    4,543,657 
                          
Liabilities                         
Bank and other loans payable  $(105,555,137)  $-   $-   $(105,555,137)  $(105,555,137)
Policyholder account balances (3)   (39,245,123)   -    -    (48,920,691)   (48,920,691)
Future policy benefits - annuities (3)   (106,285,010)   -    -    (102,177,585)   (102,177,585)

 

 

(1)Included in other investments and policy loans on the consolidated balance sheets
(2)Mortgage loans held for investment
(3)Included in future policy benefits and unpaid claims on the consolidated balance sheets