Please show all the work in Excel and correct

Problem 9-32 (Algo) (LO 9-7) Icebreaker Company (a U.S.-based company) purchases materials from a foreign supplier on December 1, 2020, with payment of 22.000 dinars to be made on March 1, 2021. The materials are consumed immediately and recognized as cost of goods sold at the date of purchase. On December 1, 2020, Icebreaker enters into a forward contract to purchase 22,000 dinars on March 1, 2021. Relevant exchange rates for the dinar on various dates are as follows: Date December 1, 2020 December 31, 2020 March 1, 2021 Spot Rate $ 4.00 4.10 4.25 Forward Rate (to March 1, 2021) $ 4.075 4.200 N/A a-1. Assuming that Icebreaker designates the forward contract as a cash flow hedge of a foreign currency payable, prepare journal entries for the import purchase and foreign currency forward contract in U.S. dollars. a-2. What is the impact on 2020 net income? a-3. What is the impact on 2021 net income? a-4. What is the impact on net income over the two accounting periods? b-1. Assuming that Icebreaker designates the forward contract as a fair value hedge of a foreign currency payable, prepare journal entries for the import purchase and foreign currency forward contract in U.S. dollars. b-2. What is the impact on net income in 2020 and in 2021? b-3. What is the impact on net income over the two accounting periods? Reg A1 Req A2 to A4 Req B1 Req B2 to 13 Assuming that Icebreaker designates the forward contract as a cash flow hedge of a foreign currency payable, prepare journal entries for the import purchase and foreign currency forward contract in U.S. dollars. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Do not round intermediate calculations.) Show less No Credit Date 12/01/2020 General Journal Cost of goods sold Accounts payable (dinars) Debit 88,000 1 88,000 2 12/01/2020 No journal entry required > 3 12/31/2020 2,200 Foreign exchange gain or loss Accounts payable (dinars) Olo 2,200 4 12/31/2020 O 2,750 Forward contract Other comprehensive income 2,750 5 12/31/2020 2,200 Other comprehensive income Foreign exchange gain or loss >> 2,200 6 12/31/2020 2,200 Foreign exchange gain or loss Other comprehensive income ol 7 03/01/2021 Loss on foreign currency option Foreign currency (dinars) XX 8 03/01/2021 > Forward contract Cash 9 03/01/2021 Forward contract Cash 10 03/01/2021 > Cash Premium expense Premium expense 11 03/01/2021 Gain on foreign currency option Cash 12 03/01/2021 Accounts payable (dinars) Foreign currency (dinars) >> Reg A1 Req A2 to A4 Req B1 Reg B2 to B3 a-2. What is the impact on 2020 net income? a-3. What is the impact on 2021 net income? a-4. What is the impact on net income over the two accounting periods? (Do not round intermediate calculations. Negative amounts should be entered with a minus sign.) Show less Impact on 2020 net income a- 2. a- 3. a- 4. Impact on 2021 net income Impact on net income over 2020 and 2021 Complete this question by entering your answers in the tabs below. Reg A1 Req A2 to A4 Req B1 Req B2 to B3 Assuming that Icebreaker designates the forward contract as a fair value hedge of a foreign currency payable, prepare journal entries for the import purchase and foreign currency forward contract in U.S. dollars. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Do not round intermediate calculations.) Show less No Date General Journal Debit Credit 1 12/01/2020 Cost of goods sold Accounts payable (dinars) Req A1 Reg A2 to A4 Req B1 Req B2 to B3 b-2. What is the impact on net income in 2020 and in 2021? b-3. What is the impact on net income over the two accounting periods? (Do not round intermediate calculations. Negative amounts should be entered with a minus sign.) b- 2. Impact on 2020 net income Impact on 2021 net income b- 3. Impact on net income over 2020 and 2021 3 12/31/2020 2,200 Foreign exchange gain or loss Accounts payable (dinars) Olo 2,200 4 12/31/2020 O 2,750 Forward contract Other comprehensive income 2,750 5 12/31/2020 2,200 Other comprehensive income Foreign exchange gain or loss >> 2,200 6 12/31/2020 2,200 Foreign exchange gain or loss Other comprehensive income ol 7 03/01/2021 Loss on foreign currency option Foreign currency (dinars) XX 8 03/01/2021 > Forward contract Cash 9 03/01/2021 Forward contract Cash 10 03/01/2021 > Cash Premium expense Premium expense 11 03/01/2021 Gain on foreign currency option Cash 12 03/01/2021 Accounts payable (dinars) Foreign currency (dinars) >> Reg A1 Req A2 to A4 Req B1 Reg B2 to B3 a-2. What is the impact on 2020 net income? a-3. What is the impact on 2021 net income? a-4. What is the impact on net income over the two accounting periods? (Do not round intermediate calculations. Negative amounts should be entered with a minus sign.) Show less Impact on 2020 net income a- 2. a- 3. a- 4. Impact on 2021 net income Impact on net income over 2020 and 2021 Complete this question by entering your answers in the tabs below. Reg A1 Req A2 to A4 Req B1 Req B2 to B3 Assuming that Icebreaker designates the forward contract as a fair value hedge of a foreign currency payable, prepare journal entries for the import purchase and foreign currency forward contract in U.S. dollars. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Do not round intermediate calculations.) Show less No Date General Journal Debit Credit 1 12/01/2020 Cost of goods sold Accounts payable (dinars) Req A1 Reg A2 to A4 Req B1 Req B2 to B3 b-2. What is the impact on net income in 2020 and in 2021? b-3. What is the impact on net income over the two accounting periods? (Do not round intermediate calculations. Negative amounts should be entered with a minus sign.) b- 2. Impact on 2020 net income Impact on 2021 net income b- 3. Impact on net income over 2020 and 2021