| Schedule of Information about Reportable Segments and Reconciliations of Consolidated Financial Statements |
Schedule
of Information
about Reportable Segments and Reconciliations of Consolidated Financial Statements
| (in thousands of dollars) | |
339 Justabout Land Company, LLC | | |
Shepherd’s
Finance,
LLC | | |
Total | |
| | |
| | |
| | |
| |
| Net Interest and Fee Income | |
| | | |
| | | |
| | |
| Interest and fee income on loans | |
$ | – | | |
$ | 10,804 | | |
$ | 10,804 | |
| Interest expense: | |
| | | |
| | | |
| | |
| Interest related to secure borrowings | |
| – | | |
| 1,473 | | |
| 1,473 | |
| Interest related to unsecured borrowings | |
| – | | |
| 3,599 | | |
| 3,599 | |
| Interest expense | |
$ | – | | |
$ | 5,072 | | |
$ | 5,072 | |
| | |
| | | |
| | | |
| | |
| Net interest and fee income | |
| – | | |
| 5,732 | | |
| 5,732 | |
| | |
| | | |
| | | |
| | |
| Less: Provision for credit losses | |
| – | | |
| 1,066 | | |
| 1,066 | |
| Net interest and fee income after provision for credit losses | |
| – | | |
| 4,666 | | |
| 4,666 | |
| | |
| | | |
| | | |
| | |
| Non-Interest Income | |
| | | |
| | | |
| | |
| Gain on sale of real estate investments | |
$ | 193 | | |
$ | 83 | | |
$ | 276 | |
| Revenue from the sale of land parcels | |
| 2,805 | | |
| – | | |
| 2,805 | |
| Option fee income | |
| 314 | | |
| – | | |
| 314 | |
| Other income | |
| – | | |
| 249 | | |
| 249 | |
| Total non-interest income | |
$ | 3,312 | | |
$ | 332 | | |
$ | 3,644 | |
| | |
| | | |
| | | |
| | |
| Income before non-interest expense | |
| 3,312 | | |
| 4,998 | | |
| 8,310 | |
| | |
| | | |
| | | |
| | |
| Non-Interest Expense | |
| | | |
| | | |
| | |
| Selling, general and administrative | |
$ | – | | |
$ | 3,824 | | |
$ | 3,824 | |
| Depreciation and amortization | |
| – | | |
| 63 | | |
| 63 | |
| Loss on foreclosed assets | |
| – | | |
| 205 | | |
| 205 | |
| Cost of land parcels sold | |
| 2,805 | | |
| – | | |
| 2,805 | |
| Total non-interest expense | |
$ | 2,805 | | |
$ | 4,092 | | |
$ | 6,897 | |
| | |
| | | |
| | | |
| | |
| Net Income | |
$ | 507 | | |
$ | 906 | | |
$ | 1,413 | |
Shepherd’s
Finance, LLC
Consolidated
Statements of Operations
For
the Year Ended December 31, 2024
| (in thousands of dollars) | |
339 Justabout Land Company, LLC | | |
Shepherd’s
Finance,
LLC | | |
Total | |
| | |
| | |
| | |
| |
| Net Interest and Fee Income | |
| | | |
| | | |
| | |
| Interest and fee income on loans | |
$ | – | | |
$ | 10,198 | | |
$ | 10,198 | |
| Interest expense: | |
| | | |
| | | |
| | |
| Interest related to secure borrowings | |
| – | | |
| 1,297 | | |
| 1,297 | |
| Interest related to unsecured borrowings | |
| – | | |
| 3,564 | | |
| 3,564 | |
| Interest expense | |
$ | – | | |
$ | 4,861 | | |
$ | 4,861 | |
| | |
| | | |
| | | |
| | |
| Net interest and fee income | |
| – | | |
| 5,337 | | |
| 5,337 | |
| | |
| | | |
| | | |
| | |
| Less: Provision for credit losses | |
| – | | |
| 762 | | |
| 762 | |
| Net interest and fee income after provision for credit losses | |
| – | | |
| 4,575 | | |
| 4,575 | |
| | |
| | | |
| | | |
| | |
| Non-Interest Income | |
| | | |
| | | |
| | |
| Gain on foreclosed assets | |
$ | – | | |
$ | – | | |
$ | – | |
| Revenue from the sale of land parcels | |
| 2,998 | | |
| – | | |
| 2,998 | |
| Option fee income | |
| 816 | | |
| – | | |
| 816 | |
| Other income | |
| – | | |
| 82 | | |
| 82 | |
| Total non-interest income | |
$ | 3,814 | | |
$ | 82 | | |
$ | 3,896 | |
| | |
| | | |
| | | |
| | |
| Income before non-interest expense | |
| 3,814 | | |
| 4,657 | | |
| 8,471 | |
| | |
| | | |
| | | |
| | |
| Non-Interest Expense | |
| | | |
| | | |
| | |
| Selling, general and administrative | |
$ | – | | |
$ | 3,061 | | |
$ | 3,061 | |
| Depreciation and amortization | |
| – | | |
| 80 | | |
| 80 | |
| Loss on foreclosed assets | |
| – | | |
| 595 | | |
| 595 | |
| Cost of land parcels sold | |
| 2,998 | | |
| – | | |
| 2,998 | |
| Total non-interest expense | |
$ | 2,998 | | |
$ | 3,736 | | |
$ | 6,734 | |
| | |
| | | |
| | | |
| | |
| Net Income | |
$ | 816 | | |
$ | 921 | | |
$ | 1,737 | |
Reconciliation
of total assets:
| (in thousands of dollars) | |
339 Justabouot Land Company, LLC | | |
Shepherd’s
Finance, LLC | | |
Elimination | | |
Total | |
| | |
| | |
| | |
| | |
| |
| Total assets as of December 31, 2025 | |
$ | – | | |
$ | 68,536 | | |
$ | – | | |
$ | 68,536 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets as of December 31, 2024 | |
$ | 11,977 | | |
$ | 58,253 | | |
$ | – | | |
$ | 70,230 | |
|