CAN YOU PLEASE INCLUDE THE FORMULAS USED TO FIND THESE NUMBERS

Contact (call, Put, of Futures) Strike of Futures Price Premium Paid (Options Only) Futures $25.00 $3.00 $20.00 Spot Price at Expiration Futures Buyer Futures seller Payoff Payoff $15.00 $10.00 $5.00 $0.00 $10,00 $20.00 $17.50 $15.00 $12.50 Buyer payoff Seller payoff $35.00 $32.50 $0.00 $27.56 $25.00 $40.00 ss o $22.50 $37.50 Intristic Value (Options only) N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A $10.00 $11.25 $12.50 $13.75 $15.00 $16.25 $17.50 $18.75 $20.00 $21.25 $22.50 $23.75 $25.00 $26.25 $27.50 $28.75 $30.00 $31.25 $32.50 $33.75 $35.00 $36.25 $37.50 $38.75 $40.00 Baseline case (S=Initial future price or S=X) -$15.00 -$13.75 -$12.50 -$11.25 -$10.00 -$8.75 -$7.50 -$6.25 -$5.00 -$3.75 -$2.50 -$1.25 $0.00 $1.25 $2.50 $3.75 $5.00 $6.25 $7.50 $8.75 $10.00 $11.25 $12.50 $13.75 $15.00 $15.00 $13.75 $12.50 $11.25 $10.00 $8.75 $7.50 $6.25 $5.00 $3.75 $2.50 $1.25 $0.00 -$1.25 -$2.50 -$3.75 $5.00 - $6.25 -$7.50 -$8.75 -$10.00 -$11.25 -$12.50 -$13.75 -$15.00 -$10.00 -$15.00 -$20.00