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