Please show your work with excel formulas

Use the table below to complete the spreadsheets below CALL PUT Exercise Price March April May March April May (X) 150 20.00 21.50 23.00 3.00 3.50 4.45 155 15.50 16.25 17.75 4.10 4.90 5.90 160 12.50 12.85 13.50 5.30 6.00 6.80 165 8.10 9.00 10.65 7.00 8.00 9.20 170 5.20 6.30 8.50 9.40 10.75 12.45 175 3.25 4.25 5.75 13.00 14.30 14.20 180 2.50 3.40 4.45 15.00 16.10 17.75 INPUT OUTPUT Action Date Option Exercise Price Stock Price Premium (Pay)/Rec Payoff Profit/Loss BE (Stock) HPR % March Call 150 175 Buy Buy Call 165 165 April May Buy Put 170 160 Buy March Put 180 162 Sell May Put 165 125 Sell Put 175 165 Sell Call 155 180 April May April May March BE2 (Stock) Sell Call 150 165 Sell Straddle 175 200 Buy Straddle 180 185