There is no open-source replacement for Excel or Photoshop.
Excel is the language/IDE in which many of the world's financial models are developed. Everyone I've heard from who's in a position to say something on the matter has indicated that it's virtually irreplaceable. It has many hidden features and tricks which cannot be replicated in OpenOffice Calc.