XML 243 R66.htm IDEA: XBRL DOCUMENT v3.20.4
Strategic Investments and Business Combination (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
Southwestern Montana Financial Center, Inc. [Member]    
Schedule of Allocation of Purchase Price

The allocation of the purchase price in connection with the SWMT Acquisition was calculated as follows:

 

Description   Fair Value     Weighted
Average Useful
Life (Years)
 
Customer relationships   $ 561,000       10  
Non-competition agreements     599,200       5  
Goodwill     1,217,790       Indefinite  
Fixed assets     41,098       5-7  
Loan Payable     (24,579 )        
    $ 2,394,509          

The allocation of the purchase price in connection with the SWMT Acquisition was calculated as follows:

 

Description   Fair Value     Weighted Average Useful Life (Years)  
Customer relationships   $ 561,000       10  
Non-competition agreements     599,200       5  
Goodwill     1,217,790       Indefinite  
Fixed assets     41,098       5-7  
Loan Payable     (24,579 )        
    $ 2,394,509          

Fortman Insurance Agency, LLC [Member]    
Schedule of Allocation of Purchase Price

The allocation of the purchase price in connection with the FIS Acquisition was calculated as follows:

 

Description   Fair Value     Weighted
Average Useful
Life (Years)
 
Trade name and trademarks   $ 289,400       5  
Customer relationships     1,824,000       10  
Non-competition agreements     752,800       5  
Goodwill     1,269,731       Indefinite  
Fixed assets     19,924       5-7  
Prepaid rent     550          
    $ 4,156,405          

The allocation of the purchase price in connection with the FIS Acquisition was calculated as follows:

 

Description   Fair Value     Weighted Average Useful Life (Years)  
Trade name and trademarks   $ 289,400       5  
Customer relationships     1,824,000       10  
Non-competition agreements     752,800       5  
Goodwill     1,269,731       Indefinite  
Fixed assets     19,924       5-7  
Prepaid rent     550          
    $ 4,156,405          

Altruis Benefits Consulting, LLC [Member]    
Schedule of Allocation of Purchase Price

The allocation of the purchase price in connection with the ABC Acquisition was calculated as follows:

 

Description   Fair Value     Weighted
Average Useful
Life (Years)
 
Cash   $ 1,850,037          
Trade name and trademarks     714,600       5  
Customer relationships     753,000       10  
Non-competition agreements     1,168,600       5  
Goodwill     4,949,329       Indefinite  
Fixed assets     85       5  
Payable to seller     (1,747,483 )        
    $ 7,688,168          

The allocation of the purchase price in connection with the ABC Transaction was calculated as follows:

 

Description   Fair Value     Weighted Average Useful Life (Years)  
Cash   $ 1,850,037          
Trade name and trademarks     714,600       5  
Customer relationships     753,000       10  
Non-competition agreements     1,168,600       5  
Goodwill     4,949,329       Indefinite  
Fixed assets     85       5  
Payable to seller     (1,747,483 )        
    $ 7,688,168          

UIS Agency, LLC [Member]    
Schedule of Allocation of Purchase Price

The allocation of the purchase price in connection with the UIS Acquisition was calculated as follows:

 

Description   Fair Value     Weighted
Average Useful
Life (Years)
 
Cash   $ 5,772          
Trade name and trademarks     35,600       5  
Customer relationships     100,000       10  
Non-competition agreements     25,500       5  
Goodwill     716,462       Indefinite  
    $ 883,334          

 
U.S. Benefits Alliance, LLC [Member]    
Schedule of Allocation of Purchase Price  

The allocation of the purchase price in connection with the USBA Acquisition was calculated as follows:

 

Description   Fair Value     Weighted Average Useful Life (Years)  
Trade name and trademarks   $ 6,520       3  
Customer relationships     116,100       9  
Non-competition agreements     48,540       5  
Goodwill     578,840       Indefinite  
    $ 750,000          

Employee Benefit Solutions, Inc [Member]    
Schedule of Allocation of Purchase Price  

he allocation of the purchase price in connection with the EBS Acquisition was calculated as follows:

 

Description   Fair Value     Weighted Average Useful Life (Years)  
Trade name and trademarks   $ 33,140       20  
Customer relationships     47,630       9  
Non-competition agreements     42,320       5  
Goodwill     274,956       Indefinite  
Fixed assets     1,954       5-7  
    $ 400,000          

Commercial Solutions of Insurance Agency, LLC [Member]    
Schedule of Allocation of Purchase Price  

The allocation of the purchase price in connection with the CSIA Acquisition was calculated as follows:

 

Description   Fair Value     Weighted Average Useful Life (Years)  
Cash   $ 13,500       N/A  
Fixed Assets     1,638       5-7  
Customer relationships     284,560       11  
Non-competition agreements     40,050       5  
Trade name and trademarks     8,500       2  
Goodwill     851,752       Indefinite  
    $ 1,200,000