You are on page 1of 4

So

X
r
t

80
81
82
83
84
85
86
95
95
95
95
95
95
95
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
0.082192 0.082192 0.082192 0.082192 0.082192 0.082192 0.082192
25%
25%
25%
25%
25%
25%
25%

d1
N(d1)
d2
N(d2)

-2.26439 -2.09107 -1.91988 -1.75076 -1.58366 -1.41854 -1.25536


0.011775 0.018261 0.027437 0.039994 0.056636 0.078016 0.104675
-2.33607 -2.16274 -1.99155 -1.82243 -1.65533 -1.49021 -1.32703
0.009744 0.01528 0.02321 0.034195 0.048929 0.068084 0.09225

C
Int. Val
T Val

0.02
0
0.02

0.04
0
0.04

0.06
0
0.06

0.09
0
0.09

0.14
0
0.14

0.21
0
0.21

0.30
0
0.30

18.00
16.00 87

95
8.50%
12.00
0.082192
10.0025%
14.00

88
89
90
91
92
93
94
95
95
95
95
95
95
95
95
95
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
0.082192 0.082192 0.082192 0.082192 0.082192 0.082192 0.082192 0.082192
25%
25%
25%
25%
25% Call Option
25% Price 25%
25%
Intrinsic Value

8.00

-1.09406
-0.9346 -0.77694 -0.62105 -0.46688 -0.31439 -0.16356
Time Value
6.00
0.136965 0.174998 0.218596 0.267283 0.320293 0.376611 0.43504
4.00
-1.16573
-1.00627 -0.84862 -0.69272 -0.53855 -0.38607 -0.23523
0.121862
0.157142 0.198047 0.244242 0.295098 0.349723 0.407015
2.00
0.00

0.58
0
0.58

0.77
0
0.77

1.01
0
1.01

1.31
0
1.31

80
82
84
86
88
90
92
94
96
98
100
102
104
106
108
110

0.42
0
0.42

1.66
0
1.66

2.06
0
2.06

-0.01433
0.494282
-0.08601
0.465731

0.133311
0.553026
0.061639
0.524575

2.53
0
2.53

3.05
0
3.05

96
97
98
99
100
101
102
103
104
95
95
95
95
95
95
95
95
95
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
0.082192 0.082192 0.082192 0.082192 0.082192 0.082192 0.082192 0.082192 0.082192
25%
25%
25%
25%
25%
25%
25%
25%
25%
0.27941
0.610035
0.207737
0.582283

0.423995
0.664215
0.352322
0.637702

0.567097
0.714676
0.495424
0.689849

0.708745
0.760759
0.637073
0.737961

3.63
1
2.63

4.27
2
2.27

4.96
3
1.96

5.70
4
1.70

0.848971 0.987801 1.125263 1.261384 1.39619


0.802051 0.838375 0.869761 0.896415 0.918671
0.777298 0.916128 1.05359 1.189711 1.324517
0.781509
0.8202 0.853965 0.88292 0.907334
6.48
5
1.48

7.30
6
1.30

8.15
7
1.15

9.04
8
1.04

9.95
9
0.95

105
106
107
108
109
110
95
95
95
95
95
95
8.50%
8.50%
8.50%
8.50%
8.50%
8.50%
0.082192 0.082192 0.082192 0.082192 0.082192 0.082192
25%
25%
25%
25%
25%
25%
1.529706
0.936955
1.458033
0.927584

1.661956
0.951739
1.590283
0.944115

1.792965
0.963511
1.721292
0.957401

10.87
10
0.87

11.82
11
0.82

12.78
12
0.78

1.922754 2.051348 2.178767


0.972745 0.979883 0.985326
1.851082 1.979675 2.107094
0.967921 0.97613 0.982445
13.74
13
0.74

14.72
14
0.72

15.70
15
0.70

You might also like