The balance sheets of Wilson Ltd. and Rodgers Ltd. on December 30, 2020 were as follows.

On December 31, 2019, Wilson issued 2,500 shares, with a fair market value (FMV) of $22.50 each, plus $8,000 long term debt for all of the outstanding shares of Rodgers Ltd.

Costs involved in the acquisition, paid in cash, were as follows.

Costs of arranging the acquisition (legal costs) $3,500

Costs of issuing shares 1,800

$5,300

Wilson Ltd. was identified as the acquirer in the combination.

REQUIRED: SHOW ALL CALCULATIONS

a) Calculate and allocate the Acquisition Differential to determine the value of goodwill to be recorded on the consolidated Balance Sheet. Use the entity theory for calculations.

Note: You are not required to prepare a Consolidated Balance Sheet.

b) What is the $ amount to be reported on the Consolidated Balance Sheet for:

i. i). Common Shares

ii. ii) Retained Earnings

iii. iii) Long term Debt

Wilson Rodgers Ltd Fair Value Cash and receivable $ 96,000 $ 25,000 $22,000 www wwww Inventory 87,000 40,000 38,000 www Plant assets (net) 198,000 75,000 70,000 Intangible assets 24,000 10,000 8,000 $405,000 $150,000 Current liabilities $ 73,000 $ 30,000 $35,000 Long-term debt 87,500 60,000 57,000 Common Stock 135,000 100,000 Retained Earnings (Deficit). 109,500 (40,000) $405,000 $150,000 Wilson Rodgers Ltd Fair Value Cash and receivable $ 96,000 $ 25,000 $22,000 www wwww Inventory 87,000 40,000 38,000 www Plant assets (net) 198,000 75,000 70,000 Intangible assets 24,000 10,000 8,000 $405,000 $150,000 Current liabilities $ 73,000 $ 30,000 $35,000 Long-term debt 87,500 60,000 57,000 Common Stock 135,000 100,000 Retained Earnings (Deficit). 109,500 (40,000) $405,000 $150,000