use the following information to complete the calculation of NPV, IRR and Payback, while all other info stays the same.

Microsoft,

1160000

increases by 1% each year

Clipboard Alignment fe NPV(0.2, C17: F17)+B17 B19 Cash Flows 13 2132444.6 2194352.6 2239743 2231680.576 14 Operating Cash Flow 15 Changes in NWC 1150000 350000 15000 15150 1545451.5 16 Net Capital Spending 1310000 545270 17 Cash Flow From Ass (2,460,000) 1.782.445 2,179,353 2.224.593 4.322.402 18 Net value T$3.910.682 19 Present 20 IRR 79.86% 1.31 -1+(ABS(B17-c17)D17 21 Payback Period 1150000 1500000 1515000 1530150 1545451.5 23 24 Change in NWC 1150000 15301.5 350000 15000 15150 25