Spreadsheet: dana_davis__4595__stockoptionsdana
Sheet: Phantom Bonus

 | Market Price
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 67.5
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 70.25
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 73
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 75.75
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 78.5
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 82
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 85
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 88
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 91
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 94
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 97
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share
 | Market Price | 100
 | Option Price | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20
 | Gain/(Loss)
 | Fed Tax (28%)
 | Soc Sec (6.2%)
 | Medicare (1.45%)
 | [NAME] (.06/sh) | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06
 | Cash/Share