Branson paid $500,100 cash for all of the outstanding common stock of Wolfpack, Inc., on January 1, 2020. On that date, the subsidiary had a book value of $367,000 (common stock of $200,000 and retained earnings of $167,000), although various unrecorded royalty agreements (10-year remaining life) were assessed a $132,000 fair value. Any remaining excess fair value was considered goodwill. In negotiating the acquisition price, Branson also promised to pay Wolfpack's former owners an additional $77,000 if Wolfpack's income exceeded $150,000 total over the first two years after the acquisition. At the acquisition date, Branson estimated the probability-adjusted present value of this contingent consideration at $53,900. On December 31, 2020, based on Wolfpack's earnings to date, Branson increased the value of the contingency to $61,600. During the subsequent two years, Wolfpack reported the following amounts for income and dividends: 2020 2021 Net Income $ 78,700 88,700 Dividends Declared $ 25,000 35,000 In keeping with the original acquisition agreement, on December 31, 2021, Branson paid the additional $77,000 performance fee to Wolfpack's previous owners. Prepare each of the following: a. Branson's entry to record the acquisition of the shares of its Wolfpack subsidiary. b. Branson's entries at the end of 2020 and 2021 to adjust its contingent performance obligation for changes in fair value and the December 31, 2021, payment. c. Prepare consolidation worksheet entries as of December 31, 2021, assuming that Branson has applied the equity method. d. Prepare consolidation worksheet entries as of December 31, 2021, assuming that Branson has applied the initial value method. Consolidation Worksheet Entries 1 2 3 4 5 6 > Prepare entry *C to convert parent's beginning retained earnings to full accrual basis. Note: Enter debits before credits. Debit Credit Event Accounts Investment in Wolfpack Retained earnings - Wolfpack Record entry Clear entry view general journal Consolidation Worksheet Entries Prepare entry S to record the elimination of common stock and retained earnings. Note: Enter debits before credits. Debit Credit Event S Accounts Common stock - Wolfpack Retained earnings - Wolfpack Investment in Wolfpack Record entry Clear entry view general journal Consolidation Worksheet Entries 1 2 3 4 5 6 > Prepare entry A to record the acquisition-date excess fair values over book values, unamortized balances as of beginning of year. Note: Enter debits before credits. Debit Credit Event A Accounts Royalty agreements Goodwill Investment in Wolfpack Record entry Clear entry view general journal Consolidation Worksheet Entries Prepare entry I to record the accrual of equity earnings. Note: Enter debits before credits. Accounts Debit Credit Event D Dividends paid Record entry Clear entry view general journal Consolidation Worksheet Entries 1 2 3 4 5 01 6 > Prepare entry D to record the dividends declared. Note: Enter debits before credits. Accounts Debit Credit Event 1 Dividends paid Dividends declared Record entry Clear entry view general journal Consolidation Worksheet Entries Prepare entry E to record excess fair-value amortization expenses. Note: Enter debits before credits. Debit Credit Event E Accounts Amortization expense Royalty agreements Record entry Clear entry view general journal