please start with completing the excel sheet and then answer the questions. thanks alot!

Data Input Section: Trapani Company Basic production data at standard cost 22 Direct materials Direct labor 4 Variable factory overhead Standard variable costs per unit Budgeted information for the year is 75 Sales price (per unit) s 98,000 Fixed factory overhead 14,000 Budgeted production Fixed overhead rate 9.00 Variable selling and administrative Is 80,000 Fixed selling and administrative expenses Actual data in units of finished goods 20X0 20X1 Opening inventory 2,000 15,000 Production 13,000 13,000 14,000 Sales Ending invento 2.000 000