Sunoco, Inc. and Subsidiaries - Page 58








                                                                                   - 58 -                                                                                                                   




         1986 Netting                                                                                                 Gross                                                                                 
                                                             Asset                                                    income                                                                                
                                                             ratio      Interest       Interest                       ratio      �1.861-8(e) �1.861-8(e)   �1.861-8(e)    Interest                          
                                Gross income  Foreign GI      percent   expense        income          Net interest    percent4  (2)(vi)(A) (2)(vi)(B)(1) (2)(vi)(B)(2)  apportioned                        

         Kee Leasing Co.            $2,013,346      $260,455   4.71          $213,410         $9,844        $203,566    13.00      $26,464 -            -                       $26,464                     
         666 Leasing Co.             7,082,756     3,172,987    18.63       3,907,731        736,783       3,170,948    50.00  1,585,474  -            -                      1,585,474                     
         670 Leasing Co.             3,533,401     1,496,424    42.66       1,468,580        540,553         928,027    50.00      464,014 -            -                       464,014                     
         650 Leasing Co.             2,038,955       954,294     0.00         404,732        130,367         274,365    50.00      137,183 -            -                       137,183                     
         Sun Leasing Co.             6,194,365     2,679,882     0.00       4,532,004        834,601       3,697,403    50.00  1,848,702  -            -                      1,848,702                     
         Millcreek                                                                                                                           -                                                              
         Leasing Co.                  1305,752       -83,676     0.53         435,448        662,752       -0-           0.00        -0-                   -                       -0-                      
         Tropic Sun Shipping 3,986,919 1,501,298 2.73  644,829 1,148,919 -0-     44.92  -0-   -            -              -0-                                                                               
         Sun Transport, Inc.        79,520,790 21,932,881       20.91       2,356,829        646,275       1,710,554    27.81      475,659 -            -                       475,659                     
         Sunoco                                                                                                                                                                                            
         Overseas, Inc.               -108,199       290,314    0.00          211,438        189,663          21,775 100.00  -         -                            10,888       10,888                     
         Sun Refining &                                                                                                                                                                                     
         Marketing Co.             672,597,605     1,095,517    20.27     44,588,973      23,675,379      20,913,594    50.14  -               2,119,593  -                   2,119,593                     
         Sun Oil                                                                                                                                                                                            
         Trading Co.                13,481,454     4,673,000     0.00         549,406        317,610         231,796    35.50       82,285 -             -                       82,285                     
         Sun Company Inc.          760,884,991 23,864,572        6.47  157,687,537           937,176     156,750,361     3.14  -              65,067,379  -             65,067,379                          
         Sun Oil Intl. 19,593,916 6,769,393 34.60  7,190,703 12,824,523 -0-     54.58  -0-   -            -               -0-                                                                               
         North Sea                                                                                                                                                                                          
         Sun Oil Co.                36,565,327 36,394,917       97.00     28,050,064       1,784,106      26,265,958  799.51  -         -                       25,871,969 25,871,969                       
         Claymont Investment                                                                                                                                                                                
         Co.     513,112,873     111,203 0.00  217,180,793 505,319,941     -0-      0.04  -0-   -            -                   -0-                                                                        
         Total                   2,120,804,251 105,113,461               469,422,477 549,758,492         214,168,347                                                         37,689,970                     
                                                                                                                                                                                                           

               1 Cannot reconcile this amount with the fact that this corporation realized interest income of $646,275 during 1986.                                                                         
               4 Foreign source gross income divided by the excess of total gross income over interest income.                                                                                              
               5 It appears that this percentage should be 0.17 percent (i.e., $1,095,517 � ($672,597,605 - $23,675,379)).                                                                                  
               6 It appears that this amount should be $5,070,874 (i.e., $156,750,361 x 6.47 percent x 50 percent).                                                                                         
               7 Interest income treated as foreign source income.  Thus in computing the allocation ratio, 99.51 percent, interest income is removed from both the numerator and the                       
         denominator of the fraction (($36,394,917 - $1,784,106) � ($36,565,327 - $1,784,106)).                                                                                                             



















Page:  Previous  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  

Last modified: May 25, 2011