Need help in nodal logistic and custo brazil case study. Need excel calculation for following question. Refer attachment for excel

What are the expected dollar proceeds from the following hedging alternatives?

a)Forward hedge

b)Put option hedge

c)Local currency debt (balance sheet hedge)

d)Remain uncovered (must address what happens if:FX rate remains fixed; if BRL appreciated 5% each year, if BRL depreciates 5% each year, if BRL follows EIU forecast).