Backward induction starts from expiry and prices the previous nodes.
highlighted = computed this step
One-period rule
The risk-neutral probability comes from the previous one-period no-arbitrage model. Plugging in 1 plus 1/20 minus 9/10 over 6/5 minus 9/10 gives numerator 3/20 and denominator 3/10, so q is 1/2.
The up node is worth $20.00, found from the all-up and middle terminal payoffs.
Vu=1+r1/2⋅$39.00+1/2⋅$3.00=$20.00
Down node value
The down node is worth $1.43, found from the middle and all-down terminal payoffs.
Vd=1+r1/2⋅$3.00+1/2⋅$0.00=$1.43
Model note
These node values are model prices under the stated binomial assumptions, not market prices. The calculation uses frictionless one-period no-arbitrage with one stated rate and no transaction costs, fees, taxes, credit risk, or liquidity limits. This is descriptive, not investment advice.