Please help me calculate goodwill and noncontrolling interest (I cannot understand the formulas)

On January 1, 2021, Access IT Company exchanged $1,070,000 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 $2,030,000. 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.) Net Connect $ 48,000 Access IT $ 68,000 1,070,000 988,000 1,073,000 923,000 Cash Investment in Net Connect Capitalized software Computer equipment Communications equipment Patent Total assets Long-term debt Common stock-Access IT Common stock-Net Connect Retained earnings Total liabilities and equity 163,000 63,000 343,000 198,000 $ 815,000 $ (623,000) $ 4,122,000 $ (948,000) (2,730,000) (444,000) $(4,122,000) (48,000) (144,000) $ (815, 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 $1,605,000. 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 ACCESS IT COMPANY AND NET CONNECT Consolidation Worksheet At January 1, 2021 Consolidation Entries Access IT Net Debit Credit Connect 68,000 48,000 1,070,000 1,070,000 988,000 163.000 1,073,000 63,000 923,000 343,000 $ Cash Investment in Net Connect Capitalized software Computer equipment Communications equipment Research and development asset Patent Goodwill Balances 116,000 0 1,151,000 1,136,000 1,266,000 2,030,000 2,030,000 198.000 789,000 X 198,000 789,000 X 6,686,000 $ $ 4,122,000 $ (948,000) (2,730,000) 815,000 $ (623,000) $ (1,571,000) (2,730,000) Total assets Long-term debt Common stock-Access IT Common stockNet Connect Retained earnings Noncontrolling interest (48,000) (144,000) 48,000 144.000 (444,000) 444,000 0 X X 0 % Total liabilities and equity $ (4,122,000) (815,000) $ 3,011,000 $ 1,070.000 $ (3,857,000)