XML 33 R22.htm IDEA: XBRL DOCUMENT v3.4.0.3
4. INTANGIBLE ASSETS AND ACQUISITION (Tables)
3 Months Ended
Mar. 31, 2016
Intangible Assets
  March 31, 2016  
  Remaining         Accumulated     Net Carrying  
  Useful Life   Cost     Amortization     Value  
                     
Customer lists 13.4 years     24,187,452       5,550,708       18,636,744  
Non compete agreement 3.9 years     206,000       60,541       145,459  
Website 3.7 years     13,920       3,712       10,208  
      $ 24,407,372     $ 5,614,961     $ 18,792,411  
Christian Disposal LLC [Member]  
Aggregate purchase price and assets acquired and liabilities assumed
     
Cash consideration   $ 13,008,109  
Restricted stock consideration     2,625,000  
Convertible Promissory Note     1,250,000  
Contingent additional purchase price     1,000,000  
Total   $ 17,883,109  
Estimated fiar value
Cash   $ 442,395  
Accounts receivable     974,538  
Prepaid expense     84,196  
Other current assets     53,810  
Customer lists intangible assets     8,180,000  
Non-competition agreement intangible asset     56,000  
Goodwill     5,604,110  
Property, Plant, and Equipment     4,640,798  
Account payable     (1,001,721 )
Deferred revenue     (1,007,525 )
Accrued expenses     (106,396 )
Capital lease     (37,096 )
Total   $ 17,883,109  
Ridge Landfill LLC [Member]  
Estimated fiar value
Cash   $ 470  
Accounts receivable     272,480  
Prepaid expense     6,870  
Customer lists intangible assets     2,000,000  
Landfill permit (including ARO)     3,396,519  
Goodwill     1,630,310  
Land     1,550,000  
Property, Plant, and Equipment     1,090,575  
Deferred revenue     (87,218 )
Asset retirement obligation - permits     (196,519 )
Total   $ 9,663,487