Spreadsheet: dana_davis__4595__stockoptionsdana
Sheet: Options

 | Market Price | 56.25 | 56.5 | 56.75 | 57 |  |  |  | 58 |  | 59.5 | 59.75
 | Option Price | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06
 | 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 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62 | 19.62
 | 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