Options vs shares

	A	B	C	D	F	G	I	J	K	L	M	N	O
1	Stock Price	Profit of Shares	Profit of Options	Price of MOASS equivalent per share	Meme Numbers	Equivalent close of options
2	0	-35	-80000	-228571.4286	1000	803.5		y	profit		buy shares	m=c/b
3	10	-31.5	-79000	-225714.2857	5000	817.5		x	Current price		y=m(x-b)	y=cx/b-c	y=c(x/b-1)
4	20	-28	-78000	-222857.1429	10000	835	100	b	share buy in		buy option	n=c/(100p)
5	30	-24.5	-77000	-220000	25000	887.5	0.35	m	# of shares		y=n(x-s)*100
6	40	-21	-76000	-217142.8571	42690	949.415	0.35	p	premium per share
7	50	-17.5	-75000	-214285.7143	69000	1041.5	1	n	number of contracts
8	60	-14	-74000	-211428.5714	100000	1150	35	c	starting capital
9	70	-10.5	-73000	-208571.4286	150000	1325	800	s	strike price of call option
10	80	-7	-72000	-205714.2857	500000	2550
11	90	-3.5	-71000	-202857.1429	3000000	11300
12	100	0	-70000	-200000
13	110	3.5	-69000	-197142.8571
14	120	7	-68000	-194285.7143						Ignore negative option profit. Assume as $0
15	130	10.5	-67000	-191428.5714						Change colored values for own situation
16	140	14	-66000	-188571.4286
17	150	17.5	-65000	-185714.2857
18	160	21	-64000	-182857.1429
19	170	24.5	-63000	-180000
20	180	28	-62000	-177142.8571
21	190	31.5	-61000	-174285.7143
22	200	35	-60000	-171428.5714
23	210	38.5	-59000	-168571.4286
24	220	42	-58000	-165714.2857
25	230	45.5	-57000	-162857.1429
26	240	49	-56000	-160000
27	250	52.5	-55000	-157142.8571
28	260	56	-54000	-154285.7143
29	270	59.5	-53000	-151428.5714
30	280	63	-52000	-148571.4286
31	290	66.5	-51000	-145714.2857
32	300	70	-50000	-142857.1429
33	310	73.5	-49000	-140000
34	320	77	-48000	-137142.8571
35	330	80.5	-47000	-134285.7143
36	340	84	-46000	-131428.5714
37	350	87.5	-45000	-128571.4286
38	360	91	-44000	-125714.2857
39	370	94.5	-43000	-122857.1429
40	380	98	-42000	-120000
41	390	101.5	-41000	-117142.8571
42	400	105	-40000	-114285.7143
43	410	108.5	-39000	-111428.5714
44	420	112	-38000	-108571.4286
45	430	115.5	-37000	-105714.2857
46	440	119	-36000	-102857.1429
47	450	122.5	-35000	-100000
48	460	126	-34000	-97142.85714
49	470	129.5	-33000	-94285.71429
50	480	133	-32000	-91428.57143
51	490	136.5	-31000	-88571.42857
52	500	140	-30000	-85714.28571
53	510	143.5	-29000	-82857.14286
54	520	147	-28000	-80000
55	530	150.5	-27000	-77142.85714
56	540	154	-26000	-74285.71429
57	550	157.5	-25000	-71428.57143
58	560	161	-24000	-68571.42857
59	570	164.5	-23000	-65714.28571
60	580	168	-22000	-62857.14286
61	590	171.5	-21000	-60000
62	600	175	-20000	-57142.85714
63	610	178.5	-19000	-54285.71429
64	620	182	-18000	-51428.57143
65	630	185.5	-17000	-48571.42857
66	640	189	-16000	-45714.28571
67	650	192.5	-15000	-42857.14286
68	660	196	-14000	-40000
69	670	199.5	-13000	-37142.85714
70	680	203	-12000	-34285.71429
71	690	206.5	-11000	-31428.57143
72	700	210	-10000	-28571.42857
73	710	213.5	-9000	-25714.28571
74	720	217	-8000	-22857.14286
75	730	220.5	-7000	-20000
76	740	224	-6000	-17142.85714
77	750	227.5	-5000	-14285.71429
78	760	231	-4000	-11428.57143
79	770	234.5	-3000	-8571.428571
80	780	238	-2000	-5714.285714
81	790	241.5	-1000	-2857.142857
82	800	245	0	0
83	810	248.5	1000	2857.142857
84	820	252	2000	5714.285714
85	830	255.5	3000	8571.428571
86	840	259	4000	11428.57143
87	850	262.5	5000	14285.71429
88	860	266	6000	17142.85714
89	870	269.5	7000	20000
90	880	273	8000	22857.14286
91	890	276.5	9000	25714.28571
92	900	280	10000	28571.42857
93	910	283.5	11000	31428.57143
94	920	287	12000	34285.71429
95	930	290.5	13000	37142.85714
96	940	294	14000	40000
97	950	297.5	15000	42857.14286
98	960	301	16000	45714.28571
99	970	304.5	17000	48571.42857
100	980	308	18000	51428.57143