playing with figures

i have been juggling some figures on prospective aim prices and have come to the conclusion that on current prices aimo's are the best option. e.g.

based on a current price of 12c for shares and 8 cents for options, you could buy 1mil shares for $120,000 an for the same money 1,500,000 oppies.

loking at the future share price and production proceding in first quarter 2008, the price for the shares wouls have to be 30 cents or less for them to do better than the oppies.

have assumed a slight slippage in timetable, but cannot see the sharw price being less than 50 cents at that stage.

comments please