Create Excel Like Table-based calulator

We have a table that we created using a WordPress plugin called TablePress here [login to view URL] We need the table to calculate like the excel document attached to this project post. The only fields to be modified by the user or visitor of the site will be the Monthly Units column. If someone were to change a value in that column it should update on the fly.