Construct an Excel spreadsheet that permits you to compute payoff and profit for a short and long stock, a short and long forward, and purchased and written puts and calls.

please show formulas used in calculations

Call Premium Put Premium Strike Price (K) $ 7.50 $ 6.50 $ 50.00 Forward Price Stock Price (S) Interest rate $ 50.00 $ 55.00 10% Long Position: Payoff for Call Profit for Call Payoff for Put Profit for Put Payoff for Forward Profit for Forward Short Position: Payoff for Call Profit for Call Payoff for Put Profit for Put Payoff for Forward Profit for Forward Call Premium Put Premium Strike Price (K) $ 7.50 $ 6.50 $ 50.00 Forward Price Stock Price (S) Interest rate $ 50.00 $ 55.00 10% Long Position: Payoff for Call Profit for Call Payoff for Put Profit for Put Payoff for Forward Profit for Forward Short Position: Payoff for Call Profit for Call Payoff for Put Profit for Put Payoff for Forward Profit for Forward