Word-to-Excel Conversion with Formulas

I have a Word document that contains only text, but the content represents rows and columns that belong in a spreadsheet. I need that information migrated into a new Excel file, laid out logically, with working SUM and other basic arithmetic formulas so the numbers update whenever the underlying values change.

Please keep the layout clean and use only basic, default formatting—no need to replicate fonts, colors, or advanced styling from the Word file. What matters is that every calculated field returns the correct result and that the sheet is easy to follow.

Deliverable: a single .xlsx file ready for immediate use. I’ll verify it by changing a few sample figures; totals and any interim calculations should refresh automatically.