Louisiana | Total | |
* Interest from 80% owned Subsidiary | $ -0- | $10,000 |
*Interest (interest bearing checking) | $ -0- | $ 5,000 |
Dividends | $ -0- | $ 5,000 |
Net rent income | $10,000 | $10,000 |
Trademark royalty income | $ 4,000 | $10,000 |
Total | $14,000 | $40,000 |
*Exempt but included with allocable income only for convenience in computing the applicable expense.
Assets: | 1-1-06 | 12-31-06 |
Cash (currency on hand) | $ 10,000 | $ 10,000 |
Cash (non-interest bearing checking) | $ 90,000 | $ 140,000 |
Cash (interest bearing checking) | $ 110,000 | $ 220,000 |
Accounts receivable | $ 780,000 | $ 800,000 |
Inventories | $ 600,000 | $1,000,000 |
Stocks 80% owned subsidiary | $ 100,000 | $ 100,000 |
Trademark | $ 80,000 | $ 80,000 |
Loan to 80% owned subsidiary | $ 310,000 | $ 430,000 |
Real estate (rental property) | $ 100,000 | $ 100,000 |
Less depreciation reserve | $ 20,000 | $ 25,000 |
Net | $ 80,000 | $ 75,000 |
Real estate | $5,000,000 | $5,125,000 |
Less depreciation reserve | $1,080,000 | $1,300,000 |
Net | $3,920,000 | $3,825,000 |
Total Assets | $6,080,000 | $6,680,000 |
Liabilities and Net Worth: | ||
Accounts payable | $ 400,000 | $1,000,000 |
Bonds | $3,000,000 | $3,000,000 |
Total Liabilities | $3,400,000 | $4,000,000 |
Capital stock | $2,080,000 | $2,080,000 |
Earned surplus | $ 600,000 | $ 600,000 |
Net worth | $2,680,000 | $2,680,000 |
Total Liabilities and Net Worth | $6,080,000 | $6,680,000 |
Allocable Investments | Total Assets | |||
1-1-06 | 12-31-06 | 1-1-06 | 12-31-06 | |
Loan to 80% owned subsidiary | $ 310,000 | $ 430,000 | $ 310,000 | $ 430,000 |
Cash (interest bearing checking) | $ 110,000 | $ 220,000 | $ 110,000 | $ 220,000 |
Rental property (net) | $ 80,000 | $ 75,000 | $ 80,000 | $ 75,000 |
Stock 80% owned subsidiary | $ 100,000 | $ 100,000 | $ 100,000 | $ 100,000 |
Trademark asset | $ 80,000 | $ 80,000 | $ 80,000 | $ 80,000 |
Other assets | $ 0 | $ 0 | $5,400,000 | $ 5,775,000 |
Totals | $680,000 | $ 905,000 | $6,080,000 | $ 6,680,000 |
1-1-06 totals | $ 680,000 | $ 6,080,000 | ||
Totals | $1,585,000 | $12,760,000 | ||
Average | $ 792,500 | $6,3800,000 | ||
Ratio | .12422 | |||
Interest expense allocated to total allocable assets ( .12422 x $150,000) | $ 18,633 |
Louisiana Allocable Assets | |
January 1, 2006- Rental property | $ 80,000 |
**January 1, 2006- Trademark asset | $ 32,000 |
December 31, 2006- Rental property | $ 75,000 |
**December 31, 2006-T rademark Asset | $ 40,000 |
Total | $ 227,000 |
Average Louisiana allocable assets | $ 113,500 |
Average total allocable assets | $ 792,500 |
Ratio of Louisiana average to total average allocable assets | .14322 |
Interest expense attributed to total allocable or exempt assets | $ 18,633 |
Interest expense allocated to Louisiana allocable assets (.14322 x $18,633) | $ 2,668 |
**For purposes of this example, it has been assumed that the ratio of trademark royalties for the prior month from Louisiana sources to total trademark royalties for the prior month is representative of the value of the asset attributable to Louisiana at balance sheet date. In December 2005, Louisiana trademark royalties were $480 and total trademark royalties were $1,200. In December 2006, Louisiana trademark royalties were $550 and total trademark royalties were $1,100.
Louisiana | Total | ||||
*Interest from 80% owned Subsidiary | $ 1,000 | $10,000 | |||
**Interest (interest bearing checking) | 0 | $ 5,000 | |||
**Dividends | 0 | $ 5,000 | |||
Net rent income | $10,000 | $10,000 | |||
Trademark royalty income | $ 4,000 | $10,000 | |||
Total | $15,000 | $40,000 |
January 1, 2006- Rental property | $ 80,000 |
January 1, 2006- Trademark asset | $ 32,000 |
**January 1, 2006- Stock of subsidiary | $ 5,000 |
January 1, 2006- Loan to subsidiary | $ 31,000 |
December 31, 2006- Rental property | $ 75,000 |
December 31, 2006-T rademark Asset | $ 40,000 |
**December 31, 2006- Stock of subsidiary | $ 5,000 |
December 31,2006- Loan to subsidiary | $ 43,000 |
Total | $227,000 |
Average Louisiana allocable assets | $155,500 |
Average total allocable assets | $792,500 |
Ratio of Louisiana average to total average allocable assets | .19621 |
Interest expense attributed to total allocable or exempt assets | $ 18,633 |
Interest expense attributed to Louisiana (.19621 x $18,633) | $ 3,656 |
*Taxpayer has elected to be taxed on certain interest income.
**Exempt but included only for convenience in computing the applicable expense.
La. Admin. Code tit. 61, § I-1130