The Ending Inventory calculations shown below $...$

$\backslash$table$[[,$A$,$B$,$C$,$D$,E,$F$,$G$],[4,$Input data,,,,,,$],[5,\backslash$table$[[$Input data$],[$Initial inventory $(100$s$)]],50,,,,,],[6,\backslash$table$[[$Initial inventory $(100$ s$)],[$Holding cost as $\%$ of prod cost$]],0\mathrm{.}05,,,,,],[7,,1,2,3,4,5,6],[\backslash$table$[[8],[9],[9]],$Month,$1,12\mathrm{.}55,12\mathrm{.}7,12\mathrm{.}8,12\mathrm{.}85,12\mathrm{.}95],[9,$Production cost$/$unit$,,,,,,],[\backslash$table$[[10],[11]],$Production plan $($all quantities are in $100$ s of footballs$),,,,,,6],[\backslash$table$[[11],[12]],,1,2,3,4,5,6],[13,$Units produced,,,,,,$],[14,,300,300,300,300,300,300],[15,$Production capacity,,,,,,$],[\backslash$table$[[16],[17]],$On hand after production,$=B5+B13,=C5+C13,=D5+D13,=E5+E13,=F5+F13,=G5+G13$