I am having trouble with goodwill associated with this problem. Especially in entry R of the CERON method. I can not get my fiqures to match. I have total goodwill of 35500 in thousands and it is not balancing with the remaining investment account numbers. I also have 9000 debited to Identifiable intangibles and 3000 credited to Plant & equipment for the revaluation totals at the end of year two. Please Help. Here is the question. I don't want the answer to the entire problem I just need help with this part.

Panerai acquired 65% of Stefanel's voting stock for $31,550 in cash on January 1, 2015, when Stefanel's book value was $5,000. The fair value of the noncontrolling interest at the date of acquisition was $11,450, and all of Stefanel's assets and liabilities were reported at fair value, except for the following items:

	Date of Acquisition Book Value	Date of Acquisition Fair Value	Remaining Life at Date of Acquisition
Plant & equipment, net	$20,000	$4,000	16 years
Identifiable intangible: leaseholds	0	$18,000	6 years

The leaseholds meet GAAP requirements for capitalization. All depreciation and amortization is straight-line. There is no impairment of plant & equipment or identifiable intangibles in 2015, 2016, or 2017. Total impairment of goodwill arising from this acquisition for the years 2015 and 2016 is $2,000. Goodwill impairment for 2017 is $2,500.

You are preparing the consolidated financial statements for 2017 (third year since acquisition). The trial balances of Panerai and Stefanel at December 31, 2017 appear in the consolidation working paper below. Panerai uses the complete equity method to report its investment on its own books.

	Panerai Dr (Cr)	Stefanel Dr (Cr)	Dr	Cr	Consol. Dr (Cr)
Current Assets	$26,000	$7,000
Plant & equipment, net	140,000	90,000
Identifiable intangible assets	--	--
Investment in Stefandel	30,970	--
Goodwill	--	--
Total liabilities	(148,690)	(81,700)
Capital stock	(5,000)	(2,000)
Retained earnings, beginning	(25,260)	(6,000)
Accumulated other comprehensive loss (income), beginning	(850)	500
Noncontrolling interest	--	--
Sales revenue	(150,000)	(50,000)
AFS investments (gains)/losses (OCI)	(275)	200
Equity in income of Stefanel	(2,025)	--
Equity in OCL of Stefanel	130	--
Cost of goods sold	120,000	30,000
Operating expenses	15,000	12,000
Noncontrolling interest in income
Noncontrolling interest in OCI
Total	$0	$0

Required:

a. Calculate the total goodwill originally recognized for this acquisition, and its allocation to the controlling interest and the noncontrolling interest.

b. Calculate 2017 quity in net income of Stefanel, reported on Panerai's book, and noncontrolling interest in consolidated net income, reported on the 2017 consolidated income statement.

c. Using the CERON method, prepare the entries needed for the consolidation working paper.

d. Prepare and complete the consolidation working paper needed to consolidate the trial balances of Panerai and Stefanel at December 31, 2017. Be sure to label your adjusting/elimination entries with the appropriate letter (CERON).

e.Present, in good form, the consolidated statement of income and comprehensive income for 2017.

General Instructions:

Items a. through e. above must be prepared in Excel and cells that are the result of calculations must be defined by a formula. Do not simply use Excel as a typewriter. Failure to follow these instructions will result in the assignment not being graded. Please have a total for each column at the bottom of the column.