Professional Documents
Culture Documents
Black Scholes Working
Black Scholes Working
Input Data
Stock Price now (P)
Exercise Price of Option (EX)
Number of periods to Exercise in years (t)
Compounded Risk-Free Interest Rate (rf)
Standard Deviation (annualized
22.5
61
0.5
5.00%
25.00%
Output Data
Present Value of Exercise Price (PV(EX))
*t^.5
d1
d2
Delta N(d1) Normal Cumulative Density Function
Bank Loan N(d2)*PV(EX)
59.4939
0.1768
-5.4121
-5.5889
0.0000
0.0000
Value of Call
Value of Put
0.00
36.99
Butterfly Payoff
-0.5
Spot Price
Call1-long
Call2-long
Call3-short
Call4-short
0
-5.5
-2
3.5
3.5
17.5
22.5
20
20
0
0
0
0
0
-5.5
3.5
17.5
20
0
0
-2
Spot Price
long call
short call
E=N ( d1 ) V
V
E
E =N ( d1 ) V
V
E
Bu
8
6
4
2
0
spot price
0
1
2
3
4
5
6
7
8
9
10
11
12
Premium
-5.5
2
Strik_price
17.5
22.5
spot price Call1-short
Call2-long Payoff
0
-5.5
2
-3.5
1
-5.5
2
-3.5
2
-5.5
2
-3.5
3
-5.5
2
-3.5
4
-5.5
2
-3.5
5
-5.5
2
-3.5
6
-5.5
2
-3.5
7
-5.5
2
-3.5
8
-5.5
2
-3.5
9
-5.5
2
-3.5
10
-5.5
2
-3.5
11
-5.5
2
-3.5
12
-5.5
2
-3.5
13
-5.5
2
-3.5
14
-5.5
2
-3.5
15
-5.5
2
-3.5
16
-5.5
2
-3.5
17
-5.5
2
-3.5
18
-5
2
-3
19
-4
2
-2
20
-3
2
-1
21
-2
2
0
22
-1
2
1
23
0
1.5
1.5
24
1
0.5
1.5
25
2
-0.5
1.5
26
3
-1.5
1.5
27
4
-2.5
1.5
28
5
-3.5
1.5
29
6
-4.5
1.5
30
7
-5.5
1.5
-2
-4
-6
-8
Call1-short
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
Bull Sread
Call1-short
Call2-long
Payof
Premium
2
Strik_price
22.5
22.5
spot price Stock_long Call1_short Payoff
0
-22.5
2
-20.5
1
-21.5
2
-19.5
2
-20.5
2
-18.5
3
-19.5
2
-17.5
4
-18.5
2
-16.5
5
-17.5
2
-15.5
6
-16.5
2
-14.5
7
-15.5
2
-13.5
8
-14.5
2
-12.5
9
-13.5
2
-11.5
10
-12.5
2
-10.5
11
-11.5
2
-9.5
12
-10.5
2
-8.5
13
-9.5
2
-7.5
14
-8.5
2
-6.5
15
-7.5
2
-5.5
16
-6.5
2
-4.5
17
-5.5
2
-3.5
18
-4.5
2
-2.5
19
-3.5
2
-1.5
20
-2.5
2
-0.5
21
-1.5
2
0.5
22
-0.5
2
1.5
23
0.5
1.5
2
24
1.5
0.5
2
25
2.5
-0.5
2
26
3.5
-1.5
2
27
4.5
-2.5
2
28
5.5
-3.5
2
29
6.5
-4.5
2
30
7.5
-5.5
2
Covered Ca
10
5
0
spot price 2
11
14
-5
-10
-15
-20
-25
Stock_long
Call1
Stock_long
11
14
17
Call1_short
20
Payof
23
26
29
Premium
-2
Strik_price
22.5
22.5
spot price Stock_long putl1_long Payoff
0
-22.5
20.5
-2
1
-21.5
19.5
-2
2
-20.5
18.5
-2
3
-19.5
17.5
-2
4
-18.5
16.5
-2
5
-17.5
15.5
-2
6
-16.5
14.5
-2
7
-15.5
13.5
-2
8
-14.5
12.5
-2
9
-13.5
11.5
-2
10
-12.5
10.5
-2
11
-11.5
9.5
-2
12
-10.5
8.5
-2
13
-9.5
7.5
-2
14
-8.5
6.5
-2
15
-7.5
5.5
-2
16
-6.5
4.5
-2
17
-5.5
3.5
-2
18
-4.5
2.5
-2
19
-3.5
1.5
-2
20
-2.5
0.5
-2
21
-1.5
-0.5
-2
22
-0.5
-1.5
-2
23
0.5
-2
-1.5
24
1.5
-2
-0.5
25
2.5
-2
0.5
26
3.5
-2
1.5
27
4.5
-2
2.5
28
5.5
-2
3.5
29
6.5
-2
4.5
30
7.5
-2
5.5
Covered Put Bu
25
20
15
10
5
0
spot price 2
-5
11
14
-10
-15
-20
-25
Stock_long
putl1_long
11
Stock_long
14
17
putl1_long
20
Payof
23
26
29
Premium
-1.5
0.5
Strik_price
22.5
20
spot price Put1-long
Put2-short Payoff
0
21
-19.5
1.5
1
20
-18.5
1.5
2
19
-17.5
1.5
3
18
-16.5
1.5
4
17
-15.5
1.5
5
16
-14.5
1.5
6
15
-13.5
1.5
7
14
-12.5
1.5
8
13
-11.5
1.5
9
12
-10.5
1.5
10
11
-9.5
1.5
11
10
-8.5
1.5
12
9
-7.5
1.5
13
8
-6.5
1.5
14
7
-5.5
1.5
15
6
-4.5
1.5
16
5
-3.5
1.5
17
4
-2.5
1.5
18
3
-1.5
1.5
19
2
-0.5
1.5
20
1
0.5
1.5
21
0
0.5
0.5
22
-1
0.5
-0.5
23
-1.5
0.5
-1
24
-1.5
0.5
-1
25
-1.5
0.5
-1
26
-1.5
0.5
-1
27
-1.5
0.5
-1
28
-1.5
0.5
-1
29
-1.5
0.5
-1
30
-1.5
0.5
-1
Bear Sp
24
20
16
12
8
4
0
spot price 2
11
14
-4
-8
-12
-16
-20
-24
Put1-long
Put2-
Bear Spread
Put1-long
11
14
17
Put2-short
20
Payof
23
26
29
Premium
-5.5
-2
3.5
Strik_price
17.5
22.5
20
spot price Call1-long
Call2-long 2*Call3-short
0
-5.5
-2
7
1
-5.5
-2
7
2
-5.5
-2
7
3
-5.5
-2
7
4
-5.5
-2
7
5
-5.5
-2
7
6
-5.5
-2
7
7
-5.5
-2
7
8
-5.5
-2
7
9
-5.5
-2
7
10
-5.5
-2
7
11
-5.5
-2
7
12
-5.5
-2
7
13
-5.5
-2
7
14
-5.5
-2
7
15
-5.5
-2
7
16
-5.5
-2
7
17
-5.5
-2
7
18
-5
-2
7
19
-4
-2
7
20
-3
-2
7
21
-2
-2
5
22
-1
-2
3
23
0
-1.5
1
24
1
-0.5
-1
25
2
0.5
-3
26
3
1.5
-5
27
4
2.5
-7
28
5
3.5
-9
29
6
4.5
-11
30
7
5.5
-13
Butterfly_payoff
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
0
1
2
1
0
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
-0.5
Butterfly Payof
10
0
spot price 2
11
14
17
20
23
26
-5
-10
-15
Call1-long
Call2-long
2*Call3-short
Butterfly_payof
29
23
26
terfly_payof
29