In: Finance
| 
 Share price on option’s expiry date  | 
 $47  | 
 $48  | 
 $49  | 
 $50  | 
 $51  | 
 $52  | 
 $53  | 
| 
 Payoff of an option with strike $51  | 
|||||||
| 
 Payoff of an option with strike $52  | 
|||||||
| 
 Payoff of an option with strike $53  | 
|||||||
| 
 Portfolio A  | 
|||||||
| 
 Portfolio B  | 
| 
 Strike price  | 
 $47  | 
 $48  | 
 $49  | 
 $50  | 
 $51  | 
 $52  | 
 $53  | 
| 
 Price of a put option with the indicated strike price  | 
 6.6879  | 
 7.0821  | 
 7.5017  | 
 7.9467  | 
 8.4140  | 
 8.9044  | 
 9.4092  | 
ANSWER 1 Payoff of a put option is calculated by MAX (strike price - stock price, 0)
here we have Strike Price (K) = 51
and stock price as 47, 48 ... , 53
thus by calculating in excel we get the answer for eg if K = 51 and Stock price = 47, thus pay off of Put option will be MAX ( 51-47 , 0 ) i.e. MAX (4,0) therefore Payoff will be $4. Thus by calculating all in the table.
Portfolio A comprises one short position in a put option with strike price $51 and one long position in a put option with strike price $52.
example:- when Stock price is 47 , the Payoff of Portfolio A will be = -4 (short position in a put option with strike price $51) + 5 (one long position in a put option with strike price $52) = 1
doing the same in other stock prices also.
Portfolio B comprises one short position in a put option with strike price $52 and one long position in a put option with strike price $53.
example:- when Stock price is 47 , the Payoff of Portfolio A will be = -5 (short position in a put option with strike price $52) + 6 (one long position in a put option with strike price $53) = 1
doing the same in other stock prices also.
| Share price on option’s expiry date | $ 47 | $ 48 | $ 49 | $ 50 | $ 51 | $ 52 | $ 53 | 
| Payoff of a PUT option with strike $51 | 4.00 | 3.00 | 2.00 | 1.00 | 0.00 | 0.00 | 0.00 | 
| Payoff of a PUT option with strike $52 | 5.00 | 4.00 | 3.00 | 2.00 | 1.00 | 0.00 | 0.00 | 
| Payoff of a PUT option with strike $53 | 6.00 | 5.00 | 4.00 | 3.00 | 2.00 | 1.00 | 0.00 | 
| Portfolio A | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | 0.00 | 
| Portfolio B | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | 
ANSWER 2 To calculate the prices of Arrow-Debreu securities we can Simply Subtract Put option price from the Strike Price.
S = K - P0
| Strike price | $ 47 | $ 48 | $ 49 | $ 50 | $ 51 | $ 52 | $ 53 | 
| Price of a put option with the indicated strike price | 6.6879 | 7.0821 | 7.5017 | 7.9467 | 8.414 | 8.9044 | 9.4092 | 
| Stock Price | 40.3121 | 40.9179 | 41.4983 | 42.0533 | 42.586 | 43.0956 | 43.5908 |