ÿþ<?xml version="1.0" encoding="UTF-16"?>

<?mso-application progid='Excel.Sheet'?>

<!--Autogenerated by XSLT stylesheet-->

<!-- Created by Charles Hoffman, CPA, 2007-01-01 -->

<Workbook xmlns:xbrli="http://www.xbrl.org/2003/instance" xmlns:ci="http://www.xbrl.us/patterns/2007/GrandTotalSubtotalsCalculation" xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:excel="urn:schemas-microsoft-com:office:excel" xmlns:sheet="urn:schemas-microsoft-com:office:spreadsheet">

	<Styles>

		<Style sheet:ID="Style-01">

			<Font excel:Family="Swiss" sheet:Bold="1"/>

		</Style>

		<Style sheet:ID="Style-02">

			<Alignment sheet:Horizontal="Center" sheet:Vertical="Bottom"/>

			<Font excel:Family="Swiss" sheet:Bold="1"/>

		</Style>

		<Style sheet:ID="Style-03">

			<Alignment sheet:Horizontal="Center" sheet:Vertical="Top" sheet:WrapText="1"/>

			<Borders>

				<Border sheet:Position="Bottom" sheet:LineStyle="Continuous" sheet:Weight="1"/>

			</Borders>

			<Font excel:Family="Swiss" sheet:Size="9"/>

		</Style>

		<Style sheet:ID="Style-04">

			<NumberFormat sheet:Format="#,##0_);\(#,##0\)"/>

		</Style>

		<Style sheet:ID="Style-05">

			<Alignment sheet:Horizontal="Right" sheet:Vertical="Bottom"/>

			<Font excel:Family="Swiss"/>

		</Style>

		<Style sheet:ID="Style-06">

			<Alignment sheet:Horizontal="Right" sheet:Vertical="Top"/>

			<Borders>

				<Border sheet:Position="Bottom" sheet:LineStyle="Continuous" sheet:Weight="1"/>

				<Border sheet:Position="Top" sheet:LineStyle="Continuous" sheet:Weight="1"/>

			</Borders>

			<Font excel:Family="Swiss" sheet:Size="10"/>

			<NumberFormat sheet:Format="#,##0_);\(#,##0\)"/>

		</Style>

		<Style sheet:ID="Style-07">

			<Alignment sheet:Horizontal="Right" sheet:Vertical="Top"/>

			<Borders>

				<Border sheet:Position="Bottom" sheet:LineStyle="Double" sheet:Weight="3"/>

				<Border sheet:Position="Top" sheet:LineStyle="Continuous" sheet:Weight="1"/>

			</Borders>

			<Font excel:Family="Swiss" sheet:Size="10"/>

			<NumberFormat sheet:Format="#,##0_);\(#,##0\)"/>

		</Style>

	</Styles>

	<Worksheet sheet:Name="GrandTotalSubtotalsCalculation">

		<Table sheet:ExpandedRowCount="22">

			<Column sheet:Width="20"/>

			<Column sheet:Width="200"/>

			<Column sheet:Width="60"/>

			<Column sheet:Width="60"/>

			<Row sheet:Index="1">

				<Cell sheet:Index="1" sheet:StyleID="Style-01">

					<Data sheet:Type="String">Grand Total/Subtotals Calculation</Data>

				</Cell>

			</Row>

			<Row sheet:Index="4">

				<Cell sheet:Index="1" sheet:StyleID="Style-01">

					<Data sheet:Type="String">USFRTF Sample Company</Data>

				</Cell>

			</Row>

			<Row sheet:Index="5">

				<Cell sheet:Index="1" sheet:StyleID="Style-01">

					<Data sheet:Type="String">For Year Ended December 31,</Data>

				</Cell>

			</Row>

			<Row sheet:Index="6">

				<Cell sheet:Index="1" sheet:StyleID="Style-01">

					<Data sheet:Type="String">(thousands of dollars)</Data>

				</Cell>

			</Row>

			<Row sheet:Index="8">

				<Cell sheet:Index="3" sheet:StyleID="Style-03">

					<Data sheet:Type="String">2003</Data>

				</Cell>

				<Cell sheet:Index="4" sheet:StyleID="Style-03">

					<Data sheet:Type="String">2002</Data>

				</Cell>

			</Row>

			<Row sheet:Index="10">

				<Cell sheet:Index="1" sheet:StyleID="Style-01">

					<Data sheet:Type="String">INCOME TAX EXPENSE</Data>

				</Cell>

			</Row>

			<Row sheet:Index="12">

				<Cell sheet:Index="2" sheet:StyleID="Style-01">

					<Data sheet:Type="String">Current Income Tax Expense</Data>

				</Cell>

			</Row>

			<Row sheet:Index="13" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Foreign income tax expense, current</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">5408</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">1994</Data>

				</Cell>

			</Row>

			<Row sheet:Index="14" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Domestic income tax expense, current</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">7972</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">1426</Data>

				</Cell>

			</Row>

			<Row sheet:Index="15">

				<Cell sheet:Index="2" sheet:StyleID="Style-05">

					<Data sheet:Type="String">Total income tax expense, current</Data>

				</Cell>

				<Cell sheet:Index="3" sheet:StyleID="Style-06">

					<Data sheet:Type="Number">13380</Data>

				</Cell>

				<Cell sheet:Index="4" sheet:StyleID="Style-06">

					<Data sheet:Type="Number">3420</Data>

				</Cell>

			</Row>

			<Row sheet:Index="17">

				<Cell sheet:Index="2" sheet:StyleID="Style-01">

					<Data sheet:Type="String">Deferred Income Tax Expense</Data>

				</Cell>

			</Row>

			<Row sheet:Index="18" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Foreign income tax expense, deferred</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">6046</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">838</Data>

				</Cell>

			</Row>

			<Row sheet:Index="19" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Domestic income tax expense, deferred</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">-90</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">0</Data>

				</Cell>

			</Row>

			<Row sheet:Index="20">

				<Cell sheet:Index="2" sheet:StyleID="Style-05">

					<Data sheet:Type="String">Total income tax expense, deferred</Data>

				</Cell>

				<Cell sheet:Index="3" sheet:StyleID="Style-06">

					<Data sheet:Type="Number">5956</Data>

				</Cell>

				<Cell sheet:Index="4" sheet:StyleID="Style-06">

					<Data sheet:Type="Number">838</Data>

				</Cell>

			</Row>

			<Row sheet:Index="22">

				<Cell sheet:Index="2" sheet:StyleID="Style-05">

					<Data sheet:Type="String">Total income tax expense</Data>

				</Cell>

				<Cell sheet:Index="3" sheet:StyleID="Style-07">

					<Data sheet:Type="Number">19336</Data>

				</Cell>

				<Cell sheet:Index="4" sheet:StyleID="Style-07">

					<Data sheet:Type="Number">4258</Data>

				</Cell>

			</Row>

		</Table>

	</Worksheet>

</Workbook>