Create a Javascript code from Excel Spreadsheet

Hi,

Can anyone out there create a javascript "calculator" code from a formula in an Excel spreadsheet...or point me in the right direction of maybe a web-based "javascript calculator generator"?

I've attached the excel spreadsheet.

Thanks in advance!