Cosmetics bottles in 2012 project summary (below)

Project numerical unit project with a total investment of 320.6383 million yuan currency note 1 unit is RMB, same below 1.1 1.2 circulating funds of 254.6004 million yuan of investment in fixed assets 66.0379 million yuan capital source 2.1 2 self-raised funds 120.6383 million yuan 2.2 bank loans of 200 million yuan 3 sales income is 1.90608 billion yuan for ten years the average total cost 1.7966716 billion yuan ten years an average of 5 sales taxes and additional RMB 5.781 million ten years on average six profit total 103.6274 million yuan ten years an average of 7 income tax 25.9069 million yuan ten years average 8 after-tax profit of 77.7206 million yuan on average 10 years investment profit rate 32.32% a decade the average of 9 10 11 profit and tax investment ratio of 34.12% return on sales 5.44% a decade the average 10 years an average of 12 total investment financial internal rate of return of 12.1 34.45% income tax after 12.2 48.08% income tax before 13 total investment financial net present value of income tax 221.7588 million yuan after 13.1 13.2 before income tax 341.4123 million yuan 14 total investment payback period of static 14.1 6.52 years after income tax including construction 14.2 4.14 years before income tax construction 15 point, 69.48% ten years on average