Q49 Business Combi

On January 3, 2022, P Company acquired 70% interest in S Company for P4,200,000. Consideration includes issuance of shares with fair value of P3,500,000 and cash for the balance. On this date, the equity of Pand S Company are as follows: P Company S Company Ordinary Share Capital 3,300,000 1,450,000 Accumulated Profits 5,450,000 2,800,000 Non-controlling interest is initially measured at fair value of P1,675,000. Fair value of the following assets of S Company exceeded their book values: Inventories, P150,000; Fixed assets (remaining life - 5 years), P600,000. All other assets and liabilities are fairly valued. Towards the end of the year, P sold to S merchandise costing P150,000 at 40% gross profit, 25% of these inventories was unsold as of balance sheet date. Also, P purchased inventory from S amounting to P250,000 which includes mark-up of 20% based on cost. P sold to outsider 30% of these inventories during 2022. Goodwill is impaired by P225,000. P Company reported income and declared dividend of P1,450,000 and P500,000, respectively. S Company has income and dividend declared of P800,000 and P200.000, respectively. (INPUT YOUR ANSWERS IN FIGURES. DO NOT PUT ANY COMMA, PESO SIGN, DECIMALS (round off answers to nearest peso), AND EXTRA SPACES) 1. The consolidated net income at the Dec 31, 2022 FS amounted to: 2. How much is the NCI balance as of December 31, 2022. Consolidated FS? 3. How much is the consolidated Equity as of 12/31/2022