extract calculation from flash table

There is a flash table here > <[login to view URL]> at the bottom of the page that I need to understand how the figures are calculated. I have another programmer who has designed the new flash table that the calculations will then be inputted for. This is quite simple yet i dont have the time to work on it. you are required to produce the table in excel or whatever with the calculations.