Flight personnel | $ 60,000,000 |
Non-flight personnel | 40,000,000 |
Total | $100,000,000 |
(.10 x 432,000,000 = $43,200,000);
(.20 x 400,000,000 = $80,000,000);
(n.t.p.) (.05 x 200,000,000 = $10,000,000); and
(.15 x 40,000,000 = $6,000,000).
Property Factor: | ||
Numerator | Denominator | |
43,200,000 (747s) | 432,000,000 (747s) | |
+ 80,000,000 (727s) | + | 400,000,000 (727s) |
+ 10,000,000 (n.t.p.) | + | 200,000,000 (n.t.p.) |
133,200,000 | / | 1,032,000,000 = 12.91% |
Receipts Factor: | ||
Numerator | Denominator | |
43,200,000 (747s) | 432,000,000 (747s) | |
+ 80,000,000 (727s) | + | 400,000,000 (727s) |
123,200,000 | / | 832,000,000 = 14.8% |
departure ratio = 14.8% | ||
7,403,846 (14.8% x 50,000,000)/50,000,000 = 14.81% | ||
Payroll Factor: | ||
Numerator | Denominator | |
6,000,000 (non-flight) | 40,000,000(non-flight) | |
+ 8,880,000 (14.8%x60,000,000 flight) | + | 60,000,000 (flight) |
14,880,000 | + | 100,000,000 = 14.88% |
Average Ratio Equals the sum of the property, sales receipts, and payroll factors divided by 3.
(12.91% + 14.81% + 14.88%) /3 = 14.20%
Taxable Income in state X:.1420 x 1,000,000 = $142,000
Tax Liability to state X:.10 x $142,000 = $14,200
(.06 x 432,000,000 = $25,920,000);
(n.t.p.) x (.03 x 20,000,000 = $6,000,000); and
(.07 x 40,000,000 = $2,800,000)
Property Factor: | ||
Numerator | Denominator | |
25,920,000 (747s) | 432,000,000 (747s) | |
+ 124,000,000 (727s) | + | 400,000,000 (727s) |
+ 6,000,000(n.t.p.) | + | 200,000,000 (n.t.p.) |
155,920,000 | / | 1,032,000,000 = 15.1085% |
Receipts Factor: | ||
Numerator | Denominator | |
25,920,000 (747s) | 432,000,000 (747s) | |
+ 124,000,000(727s) | + | 400,000,000 (727s) |
149,920,000 | / | 832,000,000 = 18.0192% |
departure ratio = 18.0192% | ||
9,009,600 (18.0192% x 50,000,000)/50,000,000 = 18.0192% | ||
Payroll Factor: | ||
Numerator | Denominator | |
2,800,000 (non-flight) | 40,000,000(non-flight) | |
+ 10,811,520(18.0192%x60,000,000 flight) | + | 60,000,000(flight) |
13,611,520 | / | 100,000,000=13.6114% |
Average Ratio Equals the sum of the property, sales receipts, and payroll factors divided by 3.
(15.1085% + 18.0192% + 13.6114%) / 3 = 15.5797%
Taxable Income in state Y:.155797 x 1,000,000 = $155,797
Tax Liability to state Y:.065 x $155,797 = $10,127
Mont. Admin. r. 42.26.807
AUTH: 15-1-201, 15-31-313, 15-31-501, MCA; IMP: 15-1-601, 15-31-301, 15-31-302, 15-31-303, 15-31-304, 15-31-305, 15-31-306, 15-31-307, 15-31-308, 15-31-309, 15-31-310, 15-31-311, 15-31-312, MCA