use PowerPivot to create a 'Measure'. First define each of the terms, perhaps Promoted=sum(table1[promoted]) for example. Then combine them into the NPS Score.
If you're not familiar with PowerPivot there are some good tutorials online and also readable books - it will be worth the effort.