| 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 | 1,895 | SL | 5.000000000000 | 67 | |||
| Coffee Machine | 2015-07-31 | 1,299 | 820 | SL | 7.000000000000 | 186 | |||
| Thunderbolt display for Marketing Manager | 2015-11-02 | 1,156 | 688 | SL | 7.000000000000 | 151 | |||
| Office Wiring and Cabling | 2015-08-25 | 10,688 | 9,264 | SL | 5.000000000000 | 1,247 | |||
| Labor Material Cabling and Mount Rack | 2015-11-27 | 5,349 | 3,120 | SL | 7.000000000000 | 700 | |||
| Office Desk for open office | 2015-06-29 | 4,625 | 2,974 | SL | 7.000000000000 | 606 | |||
| Office Chairs | 2015-07-10 | 3,361 | 2,160 | SL | 7.000000000000 | 440 | |||
| Office Furniture CVNA Main Office | 2015-09-10 | 25,755 | 15,943 | SL | 7.000000000000 | 3,679 | |||
| Remaining Office Furniture | 2015-12-28 | 6,009 | 3,433 | SL | 7.000000000000 | 787 | |||
| Computer Purchase for P. Bleecker | 2015-04-09 | 3,135 | 2,978 | SL | 5.000000000000 | 157 | |||
| Apple Monitors for Employees | 2015-06-04 | 4,325 | 3,965 | SL | 5.000000000000 | 360 | |||
| Conference room TV Screen | 2015-07-08 | 1,558 | 1,403 | SL | 5.000000000000 | 155 | |||
| Conference room TV Screen | 2015-07-21 | 1,050 | 928 | SL | 5.000000000000 | 105 | |||
| Keyboard for reception desk | 2015-08-23 | 2,402 | 2,081 | SL | 5.000000000000 | 280 | |||
| Laptop, Keyboard, mouse, et. for community rep | 2015-10-22 | 1,392 | 1,159 | SL | 5.000000000000 | 209 | |||
| Apple Director Phone Purchase | 2015-12-16 | 1,027 | 821 | SL | 5.000000000000 | 188 | |||
| Apple iPhone (community team) | 2015-11-17 | 901 | 735 | SL | 5.000000000000 | 150 | |||
| LED light kit for Content Team | 2015-08-25 | 1,432 | 887 | SL | 7.000000000000 | 205 | |||
| Content Camera Lens & Production Equipment | 2015-10-23 | 1,509 | 1,258 | SL | 5.000000000000 | 226 | |||
| Content Studio Equipment | 2015-10-07 | 1,677 | 1,425 | SL | 5.000000000000 | 252 | |||
| Content equipment -camera cage, adaptor, tripod | 2015-12-17 | 3,337 | 2,669 | SL | 5.000000000000 | 612 | |||
| Content Camera Lenses and Body | 2015-12-17 | 5,196 | 4,156 | SL | 5.000000000000 | 953 | |||
| Landline Phones for CVNA Office | 2015-06-19 | 3,000 | 2,700 | SL | 5.000000000000 | 0 | |||
| Video Crane Equipment | 2016-09-30 | 2,390 | 1,554 | SL | 5.000000000000 | 478 | |||
| Desks | 2016-03-22 | 1,037 | 778 | SL | 5.000000000000 | 190 | |||
| Task Chairs | 2016-04-01 | 779 | 585 | SL | 5.000000000000 | 143 | |||
| Computer & Accessories for marketing specialist | 2016-01-26 | 1,307 | 1,024 | SL | 5.000000000000 | 240 | |||
| Computer & Accessories for Content Specialist | 2016-04-07 | 2,636 | 1,976 | SL | 5.000000000000 | 483 | |||
| Jellyfish External Computer Hard Drive | 2016-07-10 | 11,032 | 7,722 | SL | 5.000000000000 | 2,206 | |||
| Computer & Accessories | 2016-12-06 | 901 | 555 | SL | 5.000000000000 | 165 | |||
| Computer & Accessories | 2016-12-06 | 251 | 154 | SL | 5.000000000000 | 46 | |||
| Computer & Accessories | 2016-12-07 | 1,049 | 647 | SL | 5.000000000000 | 192 | |||
| Computer Monitors | 2016-05-05 | 3,207 | 2,352 | SL | 5.000000000000 | 588 | |||
| MacBook Pro - Cadeau | 2017-04-03 | 2,799 | 1,540 | SL | 5.000000000000 | 513 | |||
| Mac Pro - Cadeau | 2017-04-11 | 3,799 | 2,090 | SL | 5.000000000000 | 696 | |||
| Macbook pro - Jordan | 2017-04-11 | 1,699 | 935 | SL | 5.000000000000 | 311 | |||
| iMac Sheila | 2017-04-11 | 1,099 | 605 | SL | 5.000000000000 | 220 | |||
| iMac - replacement | 2017-04-11 | 1,099 | 605 | SL | 5.000000000000 | 220 | |||
| Macbook - Alise | 2017-06-29 | 1,299 | 650 | SL | 5.000000000000 | 260 | |||
| Macbook - Alise | 2017-08-05 | 1,947 | 941 | SL | 5.000000000000 | 389 | |||
| Hear 360 8ball 360 Mic | 2017-09-11 | 1,750 | 817 | SL | 5.000000000000 | 350 | |||
| Zoom f8 field recorder | 2017-09-11 | 999 | 467 | SL | 5.000000000000 | 133 | |||
| Macbook Pro - Nick | 2017-11-29 | 1,999 | 833 | SL | 5.000000000000 | 400 | |||
| Monitor - Nick D | 2017-11-29 | 1,299 | 542 | SL | 5.000000000000 | 260 | |||
| B&H Photo - Camera Equipment GH5 Camera Body | 2018-01-01 | 1,998 | 799 | SL | 5.000000000000 | 400 | |||
| Marcos Tx - F/A Furniture (Refrigerator) | 2018-05-31 | 1,900 | 452 | SL | 7.000000000000 | 271 | |||
| Ikea Frisco tx- furniture for new office | 2018-06-29 | 1,321 | 299 | SL | 7.000000000000 | 189 | |||
| Marcos tx - TV &Apos for new office | 2018-06-30 | 4,113 | 930 | SL | 7.000000000000 | 588 | |||
| Ikea Frisco Tx - Furniture for New office | 2018-06-30 | 5,877 | 1,329 | SL | 7.000000000000 | 840 | |||
| Nebraska Furniture Mthe Colony tx - Furn New Off | 2018-07-30 | 1,028 | 220 | SL | 7.000000000000 | 147 | |||
| Nebraska Furn Mthe Colony tx - Furn for New Off | 2018-07-30 | 2,175 | 466 | SL | 7.000000000000 | 311 | |||
| Office Furniture Sou - Furniture for New Off | 2018-07-31 | 3,218 | 690 | SL | 7.000000000000 | 460 | |||
| Madison Seating Brooklyn NY Furntiure for New Off | 2018-07-31 | 1,246 | 267 | SL | 7.000000000000 | 178 | |||
| Ikea Frisco Tx - Office decor NR office | 2018-09-28 | 342 | 65 | SL | 7.000000000000 | 45 | |||
| Nebraska Furniture Mh Colony Tx- for new CVNA | 2018-09-30 | 942 | 179 | SL | 7.000000000000 | 135 | |||
| Uline Ship Supplies - Storage Studio B | 2018-09-01 | 598 | 159 | SL | 5.000000000000 | 120 | |||
| Jwe - sound proofing for studio building | 2018-09-01 | 280 | 75 | SL | 5.000000000000 | 51 | |||
| Side table for nr office | 2018-10-30 | 90 | 16 | SL | 7.000000000000 | 12 | |||
| Office Furniture | 2018-11-29 | 101 | 17 | SL | 7.000000000000 | 13 | |||
| Office Furniture | 2018-11-29 | 87 | 15 | SL | 7.000000000000 | 11 | |||
| New Mac for new Hire | 2018-11-30 | 1,569 | 261 | SL | 7.000000000000 | 205 | |||
| In *budget blinds ofmckinney tx - Office Furn | 2018-12-27 | 4,468 | 691 | SL | 7.000000000000 | 638 | |||
| Zoom Room Setup | 2018-12-29 | 1,710 | 371 | SL | 5.000000000000 | 342 | |||
| Lenovo - Zoom room setup | 2018-12-29 | 1,407 | 305 | SL | 5.000000000000 | 281 | |||
| Apple Store 2 laptops | 2018-12-31 | 2,812 | 609 | SL | 5.000000000000 | 562 | |||
| Wireless Mics for Zoom Conf Room | 2019-01-29 | 2,695 | 539 | SL | 5.000000000000 | 539 | |||
| Camera, Speakers, Hub for Zoom Conf Room | 2019-03-13 | 2,789 | 465 | SL | 5.000000000000 | 558 | |||
| Firewall Server | 2019-03-30 | 4,264 | 711 | SL | 5.000000000000 | 853 | |||
| Wireless MIcs for Zoom Conf Room | 2019-08-31 | 2,534 | 211 | SL | 5.000000000000 | 507 | |||
| Laptop | 2019-12-21 | 1,006 | 17 | SL | 5.000000000000 | 201 | |||
| Studio Camera | 2019-12-31 | 1,298 | 22 | SL | 5.000000000000 | 260 | |||
| Studio Equipment - Lighting | 2019-12-31 | 507 | 8 | SL | 5.000000000000 | 101 | |||
| Conference Tables (2) | 2019-10-31 | 1,025 | 37 | SL | 7.000000000000 | 146 | |||
| MacBook Pro | 2020-02-11 | 1,947 | SL | 10.000000000000 | 179 | ||||
| MacBook Pro 13" | 2020-02-11 | 1,947 | SL | 5.000000000000 | 357 | ||||
| MacBook Pro 13" | 2020-05-27 | 1,947 | SL | 5.000000000000 | 260 | ||||
| MacBook Pro 13" | 2020-10-27 | 1,623 | SL | 5.000000000000 | 81 | ||||
| MacBook Pro 16" | 2020-10-27 | 2,597 | SL | 5.000000000000 | 130 | ||||
| MacBook Pro 16" | 2020-10-27 | 2,597 | SL | 5.000000000000 | 130 | ||||
| MacBook Pro 16" | 2020-10-27 | 2,597 | SL | 5.000000000000 | 130 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Office Expense | 2015-03 | 2020-12 | 0 | 1,996 | -34 | 1,962 | ||||
| Thunderbolt display for Marketing Manager | 2015-11 | 2020-12 | 0 | 1,156 | -317 | 839 | ||||
| Office Wiring and Cabling | 2015-08 | 2020-12 | 0 | 10,688 | -177 | 10,511 | ||||
| Labor Material Cabling and Mount Rack | 2015-11 | 2020-12 | 0 | 5,349 | -1,529 | 3,820 | ||||
| Office Desk for open office | 2015-06 | 2020-12 | 300 | 4,625 | -745 | 3,580 | ||||
| Office Chairs | 2015-07 | 2020-12 | 0 | 3,361 | -761 | 2,600 | ||||
| Remaining Office Furniture | 2015-12 | 2020-12 | 0 | 6,009 | -1,789 | 4,220 | ||||
| Computer Purchase for P. Bleecker | 2015-04 | 2020-12 | 0 | 3,135 | 0 | 3,135 | ||||
| Apple Monitors for Employees | 2015-06 | 2020-12 | 0 | 4,325 | 0 | 4,325 | ||||
| Keyboard for reception desk | 2015-08 | 2020-12 | 0 | 2,402 | -41 | 2,361 | ||||
| Laptop, Keyboard, mouse, et. for community rep | 2015-10 | 2020-12 | 0 | 1,392 | -24 | 1,368 | ||||
| Apple Director Phone Purchase | 2015-12 | 2020-12 | 0 | 1,027 | -18 | 1,009 | ||||
| Content Camera Lens & Production Equipment | 2015-10 | 2020-10 | 604 | 1,509 | 579 | 1,484 | ||||
| Landline Phones for CVNA Office | 2015-06 | 2020-01 | 0 | 3,000 | -300 | 2,700 | ||||
| Desks | 2016-03 | 2020-12 | 0 | 1,037 | -69 | 968 | ||||
| Task Chairs | 2016-04 | 2020-12 | 0 | 779 | -51 | 728 | ||||
| Computer & Accessories for marketing specialist | 2016-01 | 2020-12 | 0 | 1,307 | -43 | 1,264 | ||||
| Computer & Accessories for Content Specialist | 2016-04 | 2020-12 | 0 | 2,636 | -177 | 2,459 | ||||
| Computer & Accessories | 2016-12 | 2020-12 | 0 | 901 | -181 | 720 | ||||
| Computer & Accessories | 2016-12 | 2020-12 | 0 | 251 | -51 | 200 | ||||
| Computer & Accessories | 2016-12 | 2020-12 | 0 | 1,049 | -210 | 839 | ||||
| Computer Monitors | 2016-05 | 2020-12 | 0 | 3,207 | -267 | 2,940 | ||||
| MacBook Pro - Cadeau | 2017-04 | 2020-12 | 0 | 2,799 | -746 | 2,053 | ||||
| Mac Pro - Cadeau | 2017-04 | 2020-12 | 0 | 3,799 | -1,013 | 2,786 | ||||
| Macbook pro - Jordan | 2017-04 | 2020-12 | 0 | 1,699 | -453 | 1,246 | ||||
| Zoom f8 field recorder | 2017-09 | 2020-09 | 644 | 999 | 245 | 600 | ||||
| Ikea Frisco Tx - Office decor NR office | 2018-09 | 2020-12 | 0 | 342 | -232 | 110 | ||||
| Jwe - sound proofing for studio building | 2018-09 | 2020-12 | 0 | 280 | -154 | 126 | ||||
| Side table for nr office | 2018-10 | 2020-12 | 0 | 90 | -62 | 28 | ||||
| Office Furniture | 2018-11 | 2020-12 | 0 | 101 | -71 | 30 | ||||
| Office Furniture | 2018-11 | 2020-12 | 0 | 87 | -61 | 26 | ||||
| New Mac for new Hire | 2018-11 | 2020-12 | 0 | 1,569 | -1,103 | 466 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 57,756 | 27,664 | 30,092 | |
| FURNITURE | 53,067 | 29,084 | 23,983 | |
| OFFICE EQUIPMENT | 1,299 | 1,006 | 293 | |
| STUDIO EQUIPMENT | 20,183 | 16,225 | 3,958 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 7,055 | 7,055 | 7,055 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES/CONTRACTORS | 141,943 | 141,943 | ||
| BANK CHARGES | 2,570 | |||
| UTILITIES | 7,836 | |||
| REPAIRS & MAINTENANCE | 18,872 | |||
| INSURANCE | 1,321 | |||
| TELEPHONE/INTERNET | 17,730 | 17,730 | ||
| OFFICE EXPENSES | 29,449 | 14,725 | ||
| PERSONNEL TRAINING/RECRUITMENT | 10,234 | 10,234 | ||
| CONTENT DEVELOPMENT EXPENSES | 7,217 | 7,217 | ||
| TECHNICAL EXPENSES | 78,284 | 78,284 | ||
| MARKETING EXPENSES | 301,344 | 301,344 | ||
| PAYROLL PROCESSING COMPANY | 4,929 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITY | 0 | 14,776 |
| CREDIT CARD BALANCES | 18,979 | 26,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 51,010 | 38,639 |