Create an Excel Spread Sheet (give sheet 1 name- Base Case) detailing the inputs and calculations, with an atheistically pleasing, logical and easy-to-follow presentation, and calculate NPV and IRR. (Calculation + Excel functionality, presentation, and layout 54 + 10 = 64 marks) 1. Calculate sales revenue, variable costs (Labour, Vehicle parts, Tesla charging, marketing, sales commission), fixed cost, Earning Before Interest and Tax (EBIT), and net profit after tax. [Table 1: Projected statement of profit and Loss] 2. Calculate capital investment and net working capital (NWC) for each year. [Table 2 Projected Capital requirement] 3. Calculate operating Cash flows (OCF) considering EBIT, depreciation, and taxes. [Table 3: Projected operating cash flow] 4. Calculate Free Cash flows considering OCF, projected capital requirement, sale of asset and tax effect [Table 4: Projected total cash flow and value] 5. Calculate the Net Present Value (NPV) of the project using discounted Free cash flows using the WACC (r). 6. Calculate the Internal Rate of Return (IRR)