| June | Buy $2.50 Calls only | Buy $3 shares only | Buy $3 share sell $5 calls @0.80 | ||||
| Stock Price | Option Value | G/L | Share Value | G/L | Share Value | G/L | |
| 2.5 | 0 | -1500 | 1250 | -250 | 1700 | 200 | |
| 3 | 500 | -1000 | 1500 | 0 | 2040 | 540 | |
| 4 | 1500 | 0 | 2000 | 500 | 2720 | 1220 | |
| 5 | 2500 | 1000 | 2500 | 1000 | 3400 | 1900 | |
| 6 | 3500 | 2000 | 3000 | 1500 | 3400 | 1900 | |
| 8 | 5500 | 4000 | 4000 | 2500 | 3400 | 1900 | |
| 10 | 7500 | 6000 | 5000 | 3500 | 3400 | 1900 | |
| 15 | 12500 | 11000 | 7500 | 6000 | 3400 | 1900 | |