4. ACQUISITIONS (Tables)

9 Months Ended

Sep. 28, 2012

Acquisitions Tables

Asset purchase agreement

Consideration Transferred:
Cash	$	150,000
Note payable		150,000
Equity instruments (1.5 million shares of restricted common stock)		390,000
Contingent consideration  (Up to an additional 1.5 million shares of restricted common stock)		851,727
	$	1,541,727
Identifiable Assets and Goodwill Acquired:
Customer list	$	608,096
Trade name		36,830
Vehicles and machinery		79,852
Other tangible property		10,163
Goodwill		806,786
	$	1,541,727

Fair value of contingent liability

Command Center, Inc. future stock price	$0.50 - $2.10
DRSI quarterly revenue growth	10.0% - 40.0%

Pro forma results of operations

	For the Thirteen Weeks Ended September 30, 2011
	Command Center, Inc.			Disaster Recovery Services, Inc.		Adjustments			Pro-forma
Revenue	$	24,972,597		$	2,137,591	$	4,463		$	27,114,651
Cost of staffing services		19,070,906			1,438,272		3,943			20,513,121
Gross profit		5,901,691			699,319		520			6,601,530
Selling, general and administrative expenses		4,559,921			303,045		971			4,863,937
Depreciation and amortization		95,252			-					95,252
Income (loss) from operations		1,246,518			396,274		(451	)		1,642,341
Interest expense and other financing expenses		(230,824	)		-		-			(230,824	)
Change in fair value of warrant liability		403,582			-		-			403,582
Net income (loss)	$	1,419,276		$	396,274	$	(451	)	$	1,815,099
Earnings per share
Basic		0.02			0.26					0.03
Diluted		0.02			0.26					0.03
Weighted average shares outstanding
Basic		57,534,368			1,500,000					59,034,368
Diluted		61,217,221			1,500,000

	For the Thirty-nine Weeks Ended September 30, 2011
	Command Center, Inc.			Disaster Recovery Services, Inc.		Adjustments		Pro-forma
Revenue	$	61,652,359		$	4,317,094	$	378,419	$	66,347,872
Cost of staffing services		47,821,240			3,194,498		322,991		51,338,729
Gross profit		13,831,119			1,122,596		55,428		15,009,143
Selling, general and administrative expenses		13,242,016			612,265		7,237		13,861,518
Depreciation and amortization		353,527			-		-		353,527
Income (loss) from operations		235,576			510,331		48,191		794,098
Interest expense and other financing expenses		(533,496	)		-		-		(533,496	)
Change in fair value of warrant liability		85,503			-		-		85,503
Net income (loss)	$	(212,417	)	$	510,332	$	48,191	$	346,105
Earnings per share
Basic		(0.00	)		0.34				0.01
Diluted		(0.00	)		0.34				0.01
Weighted average shares outstanding
Basic		56,622,445			1,500,000				58,122,445
Diluted		56,622,445			1,500,000				61,336,893