ds...
About 99% of the time such calculations account for nothing even remotely close to reality.
In "speculatives" such as RRS, the options live and breath on a miriad of influences...mostly related to activities in the companies immediate future.
In my opinion, Black-scholes is really only applicable to larger cap issues.
Cheers!