On January 1, 2021, Access IT Company exchanged $920,000 for 40 percent of the outstanding voting stock of Net Connect. Especially attractive to Access IT was a research project underway at Net Connect that would enhance both the speed and quantity of client-accessible data. Although not recorded in Net Connect's financial records, the fair value of the research project was considered to be $1,880,000.

In contractual agreements with the sole owner of the remaining 60 percent of Net Connect, Access IT was granted (1) various decision-making rights over Net Connect's operating decisions and (2) special service purchase provisions at below-market rates. As a result of these contractual agreements, Access IT established itself as the primary beneficiary of Net Connect. Immediately after the purchase, Access IT and Net Connect presented the following balance sheets:

(Note: Parentheses indicate credit balances.)

	Access IT				Net Connect
Cash	$	53,000			$	33,000
Investment in Net Connect		920,000
Capitalized software		973,000				148,000
Computer equipment		1,058,000				48,000
Communications equipment		908,000				328,000
Patent						183,000
Total assets	$	3,912,000			$	740,000
Long-term debt	$	(933,000	)		$	(608,000	)
Common stock-Access IT		(2,580,000	)
Common stock-Net Connect						(33,000	)
Retained earnings		(399,000	)			(99,000	)
Total liabilities and equity	$	(3,912,000	)		$	(740,000	)

Each of the above amounts represents a fair value at January 1, 2021. The fair value of the 60 percent of Net Connect shares not owned by Access IT was estimated at $1,380,000.

Prepare an acquisition-date consolidation worksheet for Access IT and its variable interest entity. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Input all amounts as positive values.)

Answer is complete but not entirely correct. Consolidated NCI Balances ACCESS IT COMPANY AND NET CONNECT Consolidation Worksheet At January 1, 2021 Consolidation Entries Net Access IT Debit Credit Connect $ 53,000 $ 33,000 920,000 920,000 973,000 148,000 1,058,000 48,000 908,000 328,000 Cash $ 86,000 Investment in Net Connect Capitalized software Computer equipment Communications equipment Research and development asset Patent 1,880,000 183,000 1,121,000 1,106,000 1,236,000 1,880,000 183,000 288,000 5,900,000 1,541,000 2,580,000 288,000 19 $ 3,912,000 $ (933,000) (2,580,000) $ 740,000 $ (608,000) $ Goodwill Total assets Long-term debt Common stock-Access IT Common stock-Net Connect Retained earnings Noncontrolling interest Total liabilities and equity (33,000) (99,000) (399,000) 13,200 X 39,600 X 1,300,800 X $ 2,220,800 $ 2,220,800 (19,800) (59,400) 1,300,800 X $ 399,000 1,380,000 5,900,000 $ (3,912,000) $ (740,000)