You are on page 1of 1

Option Valuation Audit Sheet

Assumptions

Intermediate Computations
$200.00
$80.00
5.00
5.00%
0.00%
45.00%
5
Custom

PV Asset Value ($)


Implementation Cost ($)
Maturity (Years)
Risk-free Rate (%)
Dividends (%)
Volatility (%)
Lattice Steps
Option Type

SALVAGE
70.00
0

Underlying Asset Lattice

1897.55
1209.93
771.49
491.92
313.66
200.00

771.49
491.92

313.66
200.00

127.53

313.66
200.00

127.53
81.31

127.53
81.31

51.85

51.85
33.06
21.08

Option Valuation Lattice

1897.55
1209.93
771.49
491.92
313.66
202.88

1.0000
1.5683
0.6376
0.4445

Results
Auditing Lattice Result (10 steps)
Super Lattice Results

203.92
202.88

If(Asset<=Barrier, Max(Asset, SALVAGE),Asset)


If(Asset<= Barrier, Max(SALVAGE, OptionOpen),OptionOpen)

Terminal Equation
Intermediate Equation
Intermediate Equation (Blackouts)
Custom Variables
Name
Barrier
Value
50.00
Starting Step
0

Stepping Time (dt)


Up Step Size (up)
Down Step Size (down)
Risk-neutral Probability

771.49
491.92

313.66
200.00

132.98

313.66
200.00

127.53
91.63

127.53
81.31

71.37

51.85
70.00
70.00

You might also like