calculate IRR and NPV Initial Outflow: $$38,350,000$

Adjusted Discount Rate for Risk: $13\mathrm{.}05\%$

Annual Cash Flows:

Revenue: $$24,225,000$

EBIT: $$17,325,000$

Taxes: $$4,331,250$

Operating Cash Flow $($OCF$)$: $$12,993,750$