Excel Invoice Replication with Calculations

I need an invoice document replicated in MS Excel. The replication should include basic calculations like totals and taxes.

Requirements:
- Must follow a custom layout as provided
- Include basic calculations like totals and taxes

Ideal skills and experience:
- Proficiency in MS Excel
- Experience with invoice layout and basic formula integration
- Attention to detail for accurate replication

Send on excel and word formats