Annual report pursuant to Section 13 and 15(d)

Schedule of Purchase of additional equity in WCI (Tables)

v3.8.0.1
Schedule of Purchase of additional equity in WCI (Tables)
12 Months Ended
Dec. 31, 2016
Schedule of Purchase of additional equity in WCI (Tables):  
Schedule of Purchase of additional equity in WCI (Tables)

Purchase price allocation of CAST assets and liabilities:

 

CAST assets and liabilities:

 

 

  Current assets

$

106,305

  Property and equipment

 

4,378

  Current liabilities

 

(107,837)

Net equity

 

2,846

Goodwill

 

466,765

  Purchase valuation based on projected future earnings using 17.87% discount rate

$

469,611