W-11 U.S. COMANY NAME,__MTUS Inc - DATZ _R2c. 31, 1980 CLV21PCY 4 UNtT U.S. $ JbgML. PIIPARtD -1 An - 7 9 198 1 AFALZ ES Of TAX FROVIS rOW TM ERM 12-31-60 U.S. U. X. ADJ. 1. Profit Before Income Tax - MAW pervievent Mffar*scat! 2. Tax Ri6wt Interest 3. GoodwLIl Amortization 4. Other (Attach Explanation) Book Taxable Income Before State & Local Income Tax f yt,,, I rk", L, MOW (250661 6. State & Local Income Tax (Attach Separate Comoutattoo) - "a b I , am 7. U.S. Blok T %p (25066) (25066) . L L M __law An. 2. U.S. Tax at 46% x Line 7 (11530) (11530) 9. Adj. for Special Rata Items (i.e. CapLtal Gains/1400*9 10. U.S. Tax Before Credits (Lim 8 plus/sinus Line 91 (ILLIQL - (11330) Credits: _ 11. Investment Tax Credits 12. Other CredLts-Attach $*had. 13. Total Credits 'Lin* " plus line 123 14. Total U.S. Tax an Seek TamfibI4 .Income (Lino 10 minva Lima 13 )_ (11538) 15. State & Local Locame Tax Orm Uss, 6) total Tax Before Adjusp ts 16. for T 001twe (11538) a. (11533) C. Deferred 009*rz*d Adjustments for Deferred Tax- cormt Lem-T 0 17. Current Deferred (See Attachoi ) 18. Long-Term Deferred (See Attod at) t 53 53 otal Current Tax - U.S. As AdjuntA d It. (Total of Lines 16, 17. & _18) (11591) 53 LY) B.A.T IWXWW8 P.Lz. - UNDIRIMA DUMTCW COPY PMMMW PUVMANT TO I VILD. OF COMM JU@Aff DAMO &VM 0 SrAJF OF AIMPNWA, 87 AIL, V. PO" M"M 87 CASE NO. C14M4M5 v- I VK COMPANY NAME Wus inc!,_- U . $ DATE -12/ 31/80 CMMMCY &UNIT Thousands PRWPAR D 1129/91 ANALYSIS Or TAX PROVISION TZAR ENDED 12-30-80 UK US Adj. 16. Total Tom Before Adj. for Tisiag DiffereaceS (Prom Line 16. Tom W-1 U.S.- $at lostr.) A. (11538) B. (11538) C. Dsfarr*4 Def. Unlikely Probable 17. Adjustments for CTS: (see peformd Prg@boblo Attached) 18. Deferred Unlikely (3*0 Attached) 53 (53) 19. Tocal Tax-CTS (Total Lines 16 17 & 18) A. C. (11591) (53) 20. Total UK Tax (Line 16(a)-Lint 19(c)) >< 21. Difference between US tax and UK tax (Line 16(c) + Line x x 19(c) (53) cc B.A.T INMMTM P.LC. - kb*=WA DvKWTORY COPY - PRODUCED ftWANT TO I "I.D. OF CONUNT JUOMW DATED MU 0 *rAJK OF UWMWTA, ET M- V. EM MOM ET CAM NO. CI-94-MS compAny BATUS 1 11c, W-2 L ANALYSIS OV MFERK911 TAX RAIANCES Total hctual Total Total Change& Balance levarsmil of Adjustawat for Hro 1: T Adj. Dal. 1980 FAtiviate Balance for 198 U.S. CUMB" P(OTION 12-31-7 1970 Dt. Bch. K. Adl. 67 8 I 12-31-79 Timing Adj. Tax @ 46 12-31-80 Col. 1, 2 r (2) (3) state & local Taxes other (Ltet) state & Local Subtotal@ TO Form W-1 U.S. U.S. LM-TON ?m Use 17 Depreciation 28(A) 38 16 46 is Pam too 143(A) 76 35 178 35 State 4 Local ?as*$ PASS #13 Otber List) state Local Subtotal* 171 114 53 224 53 TO Form W-1 U.S. Creed Total# 171 114 S (A) Represents dtforred tax acerual transferred from B L W Industries Inc. Company Name BATUS 'nc . -Repocting DateDer.-31_1.28o Prepared ft2u -F -D afis' il Ts- f 8 A d T 7' '9" Fo rm W2 UK n e erre ax n o Actual Total Total Total Changes Balance PAVOTS&I Of Adj. for 1 79 R*tucn Adj. Bak. 1980 Estimate Balance far Lobo 12-31-79 1979 tat. $ch. 0 Adj. Tag Vat 12-31-79 T"M no Adj. Tax 0 464 12-31-du COL. 1. 2 (2) Mel IX1 .1dod RM an Nooks which Is not PCOVIded for CT8 Purposes an Tieing viefere"Ces Expected to Com- time Soya" three Years I Tax Depreciation ftee,eds book Depreciation 28(A) 28 38 18 46 is pamstaft a DOE- erred coup. 143(A) 143 76 35 178 35 state & Local Taxes TOW 171 S3 224 To face 11-10 Line Is Def* ad Pre a vIt Tax provided Bgr ,V,a X an Books which In also provided for CTS on Timing Diffacences tapeat*d to OTurn Ac*mA* within three yearat State, & Local TOR a Other: Total To Vote W-IR Line 17 Total JN&x1mum 0 Liability) 171 171 (A) Represents deferred tax accrual transferred from B & W Industries Inc.