| D4 | =B4*C4*E$2 |
| E4 | =B4*C4+D4 |
| E15 | =SUM(E4:E14) |
| H3 | =E15 |
| H6 | =H3*H10 |
| H7 | =SUM(H3:H6) |
| G4 | =D4*D$2+E4*E$2+F4*F$2 |
| D11 | =AVERAGE(D4:D9) |
| D12 | =MAX(D4:D9) |
| D13 | =MIN(D4:D9) |
| 1 | Highlight the cells from A2 to G8 |
| 2 | Insert 2-D Column chart |
| 3 | Change Chart Title to S2 Computer Literacy |
| 4 | Change Horizontal and Vertical Axis Title to Class and Number of Students respectively |
| 5 | Show Legend at Right |
| B7 | =B$2*(1+B$3/B$4)^(A7*B$4) |
| C7 | =B7-B2 |
| C8 | =B8-B7 |
| C28 | =SUM(C7:C26) |
| B5 | =B3 |
| C5 | =QUOTIENT(B5,2) |
| B6 | =MOD(B5,2) |
| B18 | =$B3+$B4*(B14-1)+$B5*B15+$B6*B16 |
| B19 | =B13-B18 |
| B20 | =IF(B19<0,0,IF(B19<$D9,B19*$B9,$D9*$B9+(B19-$D9)*$B10)) |
| E4 | =B4*C4*IF(D4="Y",1-B$1,1) |
| E9 | =SUM(E4:E7) |
| C2 | =QUOTIENT(B2,5)+IF(MOD(B2,5)=0,0,1) |
| D2 | =C2*5-B2 |