| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Office Expense | 2015-03-30 | 1,996 | 1,097 | SL | 5.000000000000 | 399 | |||
| Breakroom Refrigerator | 2015-06-26 | 1,037 | 370 | SL | 7.000000000000 | 74 | |||
| Coffee Machine | 2015-07-31 | 1,299 | 449 | SL | 7.000000000000 | 186 | |||
| Thunderbolt display for Marketing Manager | 2015-11-02 | 1,156 | 358 | SL | 7.000000000000 | 165 | |||
| Office Wiring and Cabling | 2015-08-25 | 10,688 | 4,989 | SL | 5.000000000000 | 2,138 | |||
| Labor Material Cabling and Mount Rack | 2015-11-27 | 5,349 | 1,592 | SL | 7.000000000000 | 764 | |||
| Office Desk for open office | 2015-06-29 | 4,625 | 1,652 | SL | 7.000000000000 | 661 | |||
| Office Chairs | 2015-07-10 | 3,361 | 1,200 | SL | 7.000000000000 | 480 | |||
| Office Furniture CVNA Main Office | 2015-09-10 | 25,755 | 8,584 | SL | 7.000000000000 | 3,679 | |||
| Remaining Office Furniture | 2015-12-28 | 6,009 | 1,716 | SL | 7.000000000000 | 858 | |||
| Breakroom Furniture | 2015-12-18 | 3,551 | 1,014 | SL | 7.000000000000 | 507 | |||
| Computer Purchase for P. Bleecker | 2015-04-09 | 3,135 | 1,724 | SL | 5.000000000000 | 627 | |||
| Computer Purchase | 2015-05-05 | 1,534 | 819 | SL | 5.000000000000 | 102 | |||
| Apple Monitors for Employees | 2015-06-04 | 4,325 | 2,235 | SL | 5.000000000000 | 865 | |||
| Conference room TV Screen | 2015-07-08 | 1,558 | 780 | SL | 5.000000000000 | 312 | |||
| Conference room TV Screen | 2015-07-21 | 1,050 | 508 | SL | 5.000000000000 | 210 | |||
| Keyboard for reception desk | 2015-08-23 | 2,402 | 1,120 | SL | 5.000000000000 | 480 | |||
| Laptop, Keyboard, mouse, et. for community rep | 2015-10-22 | 1,392 | 602 | SL | 5.000000000000 | 278 | |||
| Apple Director Phone Purchase | 2015-12-16 | 1,027 | 410 | SL | 5.000000000000 | 205 | |||
| Apple iPhone (community team) | 2015-11-17 | 901 | 375 | SL | 5.000000000000 | 180 | |||
| LED light kit for Content Team | 2015-08-25 | 1,432 | 478 | SL | 7.000000000000 | 205 | |||
| Content Camera Lens & Production Equipment | 2015-10-23 | 1,509 | 654 | SL | 5.000000000000 | 302 | |||
| Content Studio Equipment | 2015-10-07 | 1,677 | 754 | SL | 5.000000000000 | 335 | |||
| Content equipment -camera cage, adaptor, tripod | 2015-12-17 | 3,337 | 1,334 | SL | 5.000000000000 | 667 | |||
| Content Camera Lenses and Body | 2015-12-17 | 5,196 | 2,078 | SL | 5.000000000000 | 1,039 | |||
| Landline Phones for CVNA Office | 2015-06-19 | 3,000 | 1,500 | SL | 5.000000000000 | 600 | |||
| Video Crane Equipment | 2016-09-30 | 2,390 | 598 | SL | 5.000000000000 | 478 | |||
| Video Camera, Accessories, case | 2016-11-30 | 4,557 | 987 | SL | 5.000000000000 | 911 | |||
| Desks | 2016-03-22 | 1,037 | 363 | SL | 5.000000000000 | 207 | |||
| Task Chairs | 2016-04-01 | 779 | 273 | SL | 5.000000000000 | 156 | |||
| Computer & Accessories for marketing specialist | 2016-01-26 | 1,307 | 501 | SL | 5.000000000000 | 261 | |||
| Computer & Accessories for Content Specialist | 2016-04-07 | 2,636 | 922 | SL | 5.000000000000 | 527 | |||
| Jellyfish External Computer Hard Drive | 2016-07-10 | 11,032 | 3,309 | SL | 5.000000000000 | 2,206 | |||
| Computer & Accessories | 2016-12-06 | 901 | 195 | SL | 5.000000000000 | 180 | |||
| Computer & Accessories | 2016-12-06 | 251 | 54 | SL | 5.000000000000 | 50 | |||
| Computer & Accessories | 2016-12-07 | 1,049 | 227 | SL | 5.000000000000 | 210 | |||
| Computer Monitors | 2016-05-05 | 3,207 | 1,069 | SL | 5.000000000000 | 641 | |||
| MacBook Pro - Cadeau | 2017-04-03 | 2,799 | 420 | SL | 5.000000000000 | 560 | |||
| Mac Pro - Cadeau | 2017-04-11 | 3,799 | 570 | SL | 5.000000000000 | 760 | |||
| Macbook pro - Jordan | 2017-04-11 | 1,699 | 255 | SL | 5.000000000000 | 340 | |||
| iMac Sheila | 2017-04-11 | 1,099 | 165 | SL | 5.000000000000 | 220 | |||
| iMac - replacement | 2017-04-11 | 1,099 | 165 | SL | 5.000000000000 | 220 | |||
| Macbook - Alise | 2017-06-29 | 1,299 | 130 | SL | 5.000000000000 | 260 | |||
| Macbook - Alise | 2017-08-05 | 1,947 | 162 | SL | 5.000000000000 | 389 | |||
| Hear 360 8ball 360 Mic | 2017-09-11 | 1,750 | 117 | SL | 5.000000000000 | 350 | |||
| Zoom f8 field recorder | 2017-09-11 | 999 | 67 | SL | 5.000000000000 | 200 | |||
| Macbook Pro - Nick | 2017-11-29 | 1,999 | 33 | SL | 5.000000000000 | 400 | |||
| Monitor - Nick D | 2017-11-29 | 1,299 | 22 | SL | 5.000000000000 | 260 | |||
| B&H Photo - Camera Equipment GH5 Camera Body | 2018-01-01 | 1,998 | SL | 5.000000000000 | 400 | ||||
| Marcos Tx - F/A Furniture (Refrigerator) | 2018-05-31 | 1,900 | SL | 7.000000000000 | 181 | ||||
| Ikea Frisco tx- furniture for new office | 2018-06-29 | 1,321 | SL | 7.000000000000 | 110 | ||||
| Marcos tx - TV &Apos for new office | 2018-06-30 | 4,113 | SL | 7.000000000000 | 343 | ||||
| Ikea Frisco Tx - Furniture for New office | 2018-06-30 | 5,877 | SL | 7.000000000000 | 490 | ||||
| Nebraska Furniture Mthe Colony tx - Furn New Off | 2018-07-30 | 1,028 | SL | 7.000000000000 | 73 | ||||
| Nebraska Furn Mthe Colony tx - Furn for New Off | 2018-07-30 | 2,175 | SL | 7.000000000000 | 155 | ||||
| Office Furniture Sou - Furniture for New Off | 2018-07-31 | 3,218 | SL | 7.000000000000 | 230 | ||||
| Madison Seating Brooklyn NY Furntiure for New Off | 2018-07-31 | 1,246 | SL | 7.000000000000 | 89 | ||||
| Ikea Frisco Tx - Office decor NR office | 2018-09-28 | 342 | SL | 7.000000000000 | 16 | ||||
| Nebraska Furniture Mh Colony Tx- for new CVNA | 2018-09-30 | 942 | SL | 7.000000000000 | 45 | ||||
| Uline Ship Supplies - Storage Studio B | 2018-09-01 | 598 | SL | 5.000000000000 | 40 | ||||
| Jwe - sound proofing for studio building | 2018-09-01 | 280 | SL | 5.000000000000 | 19 | ||||
| Side table for nr office | 2018-10-30 | 90 | SL | 7.000000000000 | 3 | ||||
| Office Furniture | 2018-11-29 | 101 | SL | 7.000000000000 | 2 | ||||
| Office Furniture | 2018-11-29 | 87 | SL | 7.000000000000 | 2 | ||||
| New Mac for new Hire | 2018-11-30 | 1,569 | SL | 7.000000000000 | 37 | ||||
| In *budget blinds ofmckinney tx - Office Furn | 2018-12-27 | 4,468 | SL | 7.000000000000 | 53 | ||||
| Zoom Room Setup | 2018-12-29 | 1,710 | SL | 5.000000000000 | 29 | ||||
| Lenovo - Zoom room setup | 2018-12-29 | 1,407 | SL | 5.000000000000 | 23 | ||||
| Apple Store 2 laptops | 2018-12-31 | 2,812 | SL | 5.000000000000 | 47 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Breakroom Refrigerator | 2015-06 | 2018-07 | 0 | 1,037 | -593 | 444 | ||||
| Computer Purchase | 2015-05 | 2018-05 | 0 | 1,534 | -613 | 921 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMMUNICATIONS EQUIPMENT | 3,000 | 2,100 | 900 | |
| COMPUTER EQUIPMENT | 60,710 | 26,732 | 33,978 | |
| FURNITURE | 72,026 | 23,144 | 48,882 | |
| OFFICE EQUIPMENT | 20,488 | 12,137 | 8,351 | |
| STUDIO EQUIPMENT | 25,723 | 12,013 | 13,710 |
| Description | Amount |
|---|---|
| ROUNDING ERROR | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES/CONTRACTORS | 226,757 | 225,299 | ||
| BANK CHARGES | 1,460 | 1,460 | ||
| UTILITIES | 2,290 | 2,290 | ||
| REPAIRS & MAINTENANCE | 35,167 | 35,167 | ||
| INSURANCE | 726 | 726 | ||
| TELEPHONE/INTERNET | 13,897 | 13,897 | ||
| OFFICE EXPENSES | 28,383 | 28,383 | ||
| PERSONNEL TRAINING/RECRUITMENT | 12,621 | 12,621 | ||
| CONTENT DEVELOPMENT EXPENSES | 11,950 | 11,950 | ||
| TECHNICAL EXPENSES | 66,078 | 66,078 | ||
| MARKETING EXPENSES | 293,637 | 293,637 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVE FOR LEASEHOLD IMPROVEMENTS | 6,783 | 6,783 |
| OTHER LIABILITY | 193 | 193 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 669 | 669 | ||
| PAYROLL TAXES | 57,884 | 54,413 |