独家

年产2400平方米微晶复合瓷砖项目简介

9524
32
2019-03-06
简介
根据市场调查和需求预测,经过对市场容量、行业准入、产品的经济规模和企业可利用条件等因素综合考虑,确定生产规模为:新建高档微晶复合瓷砖生产线6条,年产600*600mm的微晶复合瓷砖400万平方米,年产800*800mm的微晶复合瓷砖2000万平方米。 本项目总投资为125000万元,其中建设投资为115000万元,铺底流动资金为10000万元。 从盈利能力分析得知,项目税前全投资财务内部收益率为43.64%,财务净现值(ic=12%)313698.77万元,投资回收期为3.88年(含建设期);税后全投资财务内部收益率为35.33%,财务净现值(ic=13%)262127.53万元,投资回收期为4.36年。资本金财务内部收益率为47.29%,投资收益率为54.12%,总投资利税率为65.6%,故项目盈利水平很好。

文档内容部分截取

XXX公司年产2400万平方米微晶复合瓷砖项目项目简介XXX公司目录第一章项目概况···············································································11.1项目名称················································································11.2项目承办单位··········································································11.3项目建设地点··········································································11.4项目建设条件··········································································11.5项目建设规模··········································································11.6项目投资金及效益情况······························································2第二章项目提出的理由······································································42.1瓷砖应用范围日益扩大,市场需求持续增长···································42.2工艺技术发展迅速,产品不断更新···············································42.3瓷砖工业发展较快,但是生产力布局发展不平衡·····························52.4项目产品具有较强的优势···························································52.5项目建设符合国家产业政策及行唐县总体规划································72.6项目建设能够充分利用当地资源,带动相关产业发展······················7第三章拟建项目基本情况····································································83.1建设规模················································································83.2建设内容················································································83.3工程建设方案·········································································103.4主要原辅材料供应···································································173.5总图布置···············································································173.6公用辅助工程·········································································19第四章土地利用···············································································244.1用地规划选址·········································································244.2用地规模及用地类型································································244.3土地利用指标情况···································································244.4耕地补偿措施·········································································25第五章项目实施进度与招标方案·························································265.1项目实施进度·········································································265.2项目招标方案·········································································26第六章组织机构和劳动定员································································276.1组织机构···············································································276.2工作制度与劳动定员································································276.3劳动保护及安全卫生································································28第七章环境影响评价·········································································307.1建厂地点环境现状···································································307.2执行的环境标准与规范····························································307.3主要污染物及污染治理····························································307.4环保监测设施方案···································································33第八章节能分析···············································································348.1设计依据···············································································348.2项目能源消耗种类和数量分析···················································378.3项目所在地能源供应状况分析···················································408.4节能措施···············································································418.5建筑节能···············································································448.6能源管理···············································································46第九章投资估算及资金筹措······························································489.1投资估算···············································································489.2资金筹措···············································································50第十章经济评价·············································································5110.1财务评价·············································································5110.2经济评价·············································································53第十一章结论和建议·······································································55经济分析附表目录附表1:建设投资估算表附表2:项目总投资使用计划与资金筹措表附表3:主要经济数据及评价指标附表4:总成本费用估算表(按要素分)附表5:利润与利润分配表附表6:项目投资现金流量表附表7:项目资本金现金流量表附表8:财务计划现金流量表附表9:外购原材料费估算表附表10:外购燃料动力费估算表附表11:固定资产折旧估算表附表12:无形资产与其他资产摊销估算表附表13:营业收入、营业税金及附加和增值税估算表1第一章项目概况1.1项目名称年产2400万平方米微晶复合瓷砖生产线项目1.2项目承办单位◆企业名称:XXX公司◆企业类型:有限公司◆经营范围:地板砖、内、外墙砖生产销售◆企业简介:XXX1.3项目建设地点1.4项目建设条件1、地形地貌2、工程地质、水文地质3、地震烈度4、气象条件5、交通运输1.5项目建设规模根据市场调查和需求预测,经过对市场容量、行业准入、产品的经济规模和企业可利用条件等因素综合考虑,确定生产规模为:新建高档微晶复合瓷砖生产线6条,年产600*600mm的微晶复合瓷砖400万平方米,年产800*800mm的微晶复合瓷砖2000万平方米。2本项目所生产的建筑陶瓷执行中华人民共和国国家标准(GB/T4100-2006)。1.6项目投资金及效益情况本项目总投资为125000万元,其中建设投资为115000万元,铺底流动资金为10000万元。从盈利能力分析得知,项目税前全投资财务内部收益率为43.64%,财务净现值(ic=12%)313698.77万元,投资回收期为3.88年(含建设期);税后全投资财务内部收益率为35.33%,财务净现值(ic=13%)262127.53万元,投资回收期为4.36年。资本金财务内部收益率为47.29%,投资收益率为54.12%,总投资利税率为65.6%,故项目盈利水平很好。主要技术经济指标表序号指标名称单位数量备注一产品规模高档复合微晶瓷砖万m224001600*600mm万m24002800*800mm万m22000二项目建设期年2三计算期年15四年工作日天/年300五定员人960六公用系统消耗1电万kWh14960.612煤炭万t10.573水煤浆万t5.774外购热力GJ11383.335水万m331.103序号指标名称单位数量备注七投资及资金筹措1规模总投资万元125000其中:建设投资万元115000铺底流动资金万元100002资金筹措其中:企业自筹万元125000八年平均营业收入万元131282.05九年平均营业税金及附加万元1352.94十年平均总成本费用万元51105.78十一年平均利润总额万元78823.33十二年平均所得税万元19705.83十三年平均净利润万元59117.50十四年平均息税前利润万元80102.13十五年平均增值税万元16911.78十六财务评价指标1总投资收益率%54.12%2项目资本金净利润率%47.29%3项目投资财务内部收益率%43.64%所得税前4项目投资财务净现值(Ic=12%)万元313698.77所得税前5项目投资回收期年3.88所得税前6项目投资财务内部收益率%35.33%所得税后7项目投资财务净现值(Ic=10%)万元262127.53所得税后8项目投资回收期年4.36所得税后9项目资本金财务内部收益率%38.32%10项目资本金财务净现值万元209981.64Ic=13%11盈亏平衡点(生产能力利用率)%19.48%4第二章项目提出的理由2.1瓷砖应用范围日益扩大,市场需求持续增长陶瓷墙地砖是在我国80年代末90年代初兴起的一种新型建筑装饰材料,多用在建筑物的内外墙及地面上,不仅清洁、耐磨,而且图案丰富,毫华美观,其综合性能优于天然石材及其它装饰材料。近十年来我国建筑陶瓷产量连续稳居世界第一,尤其是近几年在全国范围内城市基础建设的持续升温和房地产开发、工业园区建设及新农村的建设,带动了建筑陶瓷需求量的大幅度增加,使得建筑陶瓷行业一直呈强劲发展态势。据统计,从1991~2003年的十多年时间里,中国的建筑陶瓷产量从2.72亿平方米猛增至32.5亿平方米,平均年增长率为22.9%,成为世界最大的建筑陶瓷生产大国。2.2工艺技术发展迅速,产品不断更新改革开放以来我国先后引进了400多条建筑卫生陶瓷生产线,经过多年的消化吸收引、技术创新、优化设计,陶瓷设备的国产化和陶瓷窑用耐火材料质量均有大幅提高,国内设计引进的关键设备辊道窑陶瓷生产线的技术装备和实物质量水平已达到甚至超过了引进线的水平。2005年后建筑陶瓷行业有了迅速发展,12000㎡/d陶瓷生产线相继建成投产,其各项工艺技术经济指标处于国内领先水平,从而使中国陶瓷生产技术达到国际先进水平。52.3瓷砖工业发展较快,但是生产力布局发展不平衡中国陶瓷行业经过多年的发展,目前已经形成了佛山、唐山、博山、晋江、夹江、上海周边地区构成的“三山二江一海”格局。现在国内生产厂家为2000多家,大部分集中在广东、山东、福建地区,最近四川、辽宁、江西也在迎头赶上。建筑陶瓷行业已成为这些地区的支柱产业。目前广东和福建以生产中、高档砖为主,山东以生产中、低档砖为主,中、低档内墙砖在市场上的消费群为广大群众,人数众多,需要量大,同时竞争也激烈,价格弹性较大。河北市场以交通和能源的优势,在行唐县建厂生产高档微晶复合瓷砖,将以低成本、高质量参与市场竞争,占尽区位、地利优势。2.4项目产品具有较强的优势微晶复合瓷砖以其质地细腻、耐酸碱、不吸色不褪色、表面光洁如镜而受到消费者的青睐,近年来迅速风靡了全国建筑陶瓷市场,并一度成为建陶高端的代表性产品,掀起了微晶产品的消费高潮,微晶石的销量甚至已超过了玻化砖。微晶复合瓷砖特点主要体现在:1、微晶玻璃陶瓷复合板产品结合了玻化砖和微晶玻璃板材的优点,完全不吸污,方便清洁维护。2、微晶玻璃陶瓷复合板同时避免了天然石材的放射性危害,属无放射性产品,是装饰用的理想绿色建材。3、完全具备微晶玻璃所特有的高柔润感的华丽装饰效果。6其坚硬耐磨性,表面硬度、抗折强度等方面均优于花岗石和大理石。4、微晶玻璃陶瓷复合板作为化学性能稳定的无机质晶化材料,又包含玻璃基质结构,其耐酸碱度、抗腐蚀性能都甚于天然石材,尤其是耐侯性更为突出,经受长期风吹日晒也不会褪色和风化。5、微晶玻璃复合在玻化砖上面的新型板材玉晶石具有陶瓷砖易铺贴,铺贴牢固等优点。6、微晶玻璃陶瓷复合板可用加热方法,制成顾客所需的各种弧形、曲面板,具有工艺简单、成本低的优点,避免了弧形石材加工大量切削、研磨、耗时、耗料、浪费资源等弊端。7、运用高科技使二者完美结合的微晶玻璃陶瓷玻化砖复合板材,克服了玻化砖和微晶玻璃板材它们各自存在的不足,大大提高了该产品的适用场合和范围。8、色泽自然、晶莹通透、永不褪色。9、结构致密、晶体均匀、纹理清晰、具有玉质般的感觉。随着我国经济的发展和居民收入水平的提高及人均居住面积的增加,人们对建筑装修的要求也越来越高,市场在对陶瓷墙地砖的需求呈现出了明显增长的同时,对中高档建陶产品的需求愈来愈大。本项目建设的瓷砖生产线,加大了对产品的开发力度和对市场的支撑力度,适应日益增长且个性化、多样化和市场需求,能产生良好的经济效益和社会效益。72.5项目建设符合国家产业政策及行唐县总体规划该项目建设6条生产线,年产高档微晶复合瓷砖2400万㎡,符合《产业结构调整指导目录(2007年本)》中的规定:(1)鼓励"高技术陶瓷(含工业陶瓷)产品及装备技术开发";(2)限制"100万平方米/年及以下的建筑陶瓷砖生产线";本项目为高档瓷砖生产线,使用辊道干燥窑进行烘干操作,在压制成型工段采用先进的微电脑控制的全自动液压成型机,不论在生产设备还是在生产工艺、工序的组合方面都处于国内同行业先进水平,本项目瓷砖生产部分完全符合产业政策的要求。该项目拟建于行唐县工业园区,是行唐县建设局规划的工业用地,符合行唐县土地利用总体规划。2.6项目建设能够充分利用当地资源,带动相关产业发展行唐县及周边唐县、曲阳矿产资源尤其是非金属矿山资源丰富,钾钠长石储量大;行唐县是革命老区,民风淳朴,同时拥有大量富余的劳动力。项目建设能够带动当地的矿山、交通运输、机修维修、包装材料、建筑建材等行业的发展,对安置职工、扩大就业、带动相关产业发展、增加财政收入等方面具有重要的意义。8第三章拟建项目基本情况3.1建设规模根据市场调查和需求预测,经过对市场容量、行业准入、产品的经济规模和企业可利用条件等因素综合考虑,确定生产规模为:新建高档微晶复合瓷砖生产线6条,年产600*600mm的微晶复合瓷砖400万平方米,年产800*800mm的微晶复合瓷砖2000万平方米。产品方案表产品规格年产量(万㎡)含税单价(元/㎡)销售收入(万元)微晶复合陶瓷砖600*6004006526000800*800200065130000合计2400156000本项目所生产的建筑陶瓷执行中华人民共和国国家标准(GB/T4100-2006)。3.2建设内容本项目主要建设内容包括:压型、烧成、抛光、包装一体化联合车间、原料(浆、粉)车间、成品仓库、配件仓库、办公楼、宿舍楼等主要工程;按照生产工序具体划分功能区分别为制浆制粉区、喷雾干燥区、储粉中转区、配料压型区、烘干区、储存区、烧成区、抛光区以及成品堆放区。主要建构筑物见表。9主要建构筑物一览表序号名称平面尺寸长*宽占地面积㎡建筑面积㎡层数结构形式一生产车间1原料(浆、粉)车间240*10044896448961钢结构2压型、烧成、抛光、包装一体化联合车间560*20480640806401钢结构二辅助生产设施3配电室57.3*37212021201砖混4成品仓库310*20284048840481轻钢5煤气站80*20160016001钢结构6循环水站70.24*24168916891砌体砼7水泵房20*102002001砌体砼8污水处理站84*28235223521砌体砼9原料堆场240*10024000240001轻钢10密闭煤棚157*8012560125601轻钢三办公生活设施11综合楼85*473995199755框架12职工宿舍167*385746344766砖混13食堂浴室等20*306006001砖混四其它14道路4943215绿化844816合计309156103.3工程建设方案3.3.1工艺技术方案(1)原料阶段A、土原料:粘土、高岭土、长石、石英、白泥等原料,配色用料由于用量很少不计入本报告考虑范畴;B、配料:按照比例将各种原料放入配料机中,由电脑控制自动配比后,漏入自动传送带上;C、球磨:将配比完毕的土原料通过传送带送入球磨机中按比例注水,使混合后泥浆料含水率为33%左右,将混合后的泥浆料进行球磨,时间大约为14个小时左右;D、泥浆储备:将已球磨完毕的泥浆抽出,放入地下储备池中,电机搅拌,让其陈腐;E、过滤除铁:将地下储备池中泥浆抽出,通过电动筛过滤杂质,通过磁铁除去铁元素,防止坯体及粉料中有其它不稳定化学元素,保证品质;F、喷雾干燥塔:通过柱塞泵把含水率33%左右的浆料送入喷雾干燥塔,浆料在干燥塔内通过浆管及雾化喷枪以雾状由下向上喷出,而干燥塔内在下方抽湿风机形成的负压则使从塔顶引入的热风(约650度)由上至下流动,在对流的过程中使浆料变成了含水率为5~7%左右粉料,这些粉料从塔的下方料斗流出,经输送带送往料仓。而干燥过程蒸发出来的水分则通过抽湿风机排出。11喷雾干燥塔热源由热风炉提供,热风炉燃烧物质为水煤浆(低位发热量3000kcal/kg~3500kcal/kg),达到了节约成本的效果,水煤浆经由空压机所产压缩空气做动力源,通过喷嘴呈雾化状后进入热风炉燃烧室燃烧,鼓风机送风被其加热后,热风(约650℃)进入喷雾干燥塔;G、土粉存放:将保留5%~7%水分的粉料通过自动传送带送入土粉料仓中存入,以备随时使用。原料配比表名称钾长石膨润土高温沙长石沙河土高岭土石英黑坭原矿水洗坭水洗坭合计配比19.05%2.86%9.52%19.05%9.52%2.86%8.10%5.24%9.52%14.29%100%(2)成型阶段压机成型:成品粉料通过传送带送入压机的布料器中,布料器将粉料布入模具中,压机冲压成型,成生坯体。(3)烧成阶段A、辊道窑(主窑):按产品烧成的要求正确设计好三带比例,即:预热带(16.8%),烧成带(46.8%),冷却带(36.4%)。产品进入窑炉后,首先经预热带加热,在加热过程中将游离水完全排出,并使产品内部材料充分氧化。在进入烧成带后,产品经高温烧成,生成莫来石晶体,达到玻化(瓷化)状态,在进入冷却带时,产品逐步冷却直至出窑。在整个烧制过程中,使用煤气进行加热,而在加热过程中窑头产生的废气及窑尾冷却带产生的热气经抽烟风机及抽热风机12抽走,抽走时带有250℃~300℃的余热,其流量可达10~16万m3/h。B、干燥窑(副窑):干燥窑是将含水率7%左右的砖坯干燥成含水率0.3%~0.5%的砖坯的过程,以适应烧成窑烧成要求。整个干燥周期通常在60分钟左右。在整个干燥过程中,需要的热风温度在200℃~100℃,流量约10万m3/h,而这些热能恰好可以利用烧成窑所产生的废气及热气来供给,因此,经过多年来的不断研究及实践,反复论证,合理设计,最终完全取消了热风炉,取而代之的就是窑炉的废气及热气。在经过干燥窑利用后,这些废气从干燥窑抽湿风机排出时温度降低到80℃~100℃左右,大大减少了对外界环境的影响。(4)抛光检选阶段A、抛光:将出窑后的成品经抛光机抛光。B、选别:是将烧成的成品瓷片划分等级(优等、一等、合格、废品)。C、包装:是将已划分好等级的成品砖分类包装,不同等级包装不一。D、入库:是将已分类包装好的成品砖入到库房中,办理入库手续。13工艺流程图3.3.2设备方案1、选型原则为保证产品质量,满足上述技术要求,项目工程的工艺设备选型注重先进可靠、经济实用。14A运行可靠性可靠的工艺设备是确保产品质量稳定的前提。b经济实用设备立足国产化,选择最先进的国产设备,做到经济实用。c技术先进节能环保性能好为提高企业劳动效率,提升产品质量档次科技含量、与节能环保要求,设备选用自动化相对较高的成熟流水线设备。2、设备选型项目主要耗能设备有球磨机、喷干塔、压力机、干燥窑、烧成窑炉、抛光生产线、煤气发生炉等。(1)研磨设备为球磨机:不同球磨机的区别主要在于装料量。常见的球磨机有5T、10T、15T、30T、40T几种,单位产品能耗随装料量增加降低。为降低生产能耗,本项目物料研磨拟选用40T球磨机。(2)造粒从方法上可以分为增湿造粒和喷雾造粒两类,两者比较增湿造粒的颗粒为实心结构、含水率不均、粒型不规整不易流动、成型时易分层,不利于提高产品质量;从喷雾造粒来讲,大型设备的能耗相对较低,但生产的灵活性较差;综合比较,本项目造粒选用喷雾造粒方法,选用4000型及7000型喷雾干燥塔。(3)烧成设备采用辊道窑:不同辊道窑的区别在于断面尺寸、燃料种类和窑体保温材料,为保证质量及节能降耗烧成窑采用380*2.5m大断面煤气节能辊道窑。15(4)煤气发生炉:为保证烧成设备用气,同时考虑下期工程,采用炉膛直径为3600mm的较大煤气发生炉。主要生产设备一览表序号设备名称规格性能数量单位单机功率总功率kWkW一原料车间1球磨机40t84台132110882泥浆搅拌机4/5.5/1kW18/72/18台4/5.5/116663干燥塔4000/70004/4台33/553525布料车东海24台256006除铁机1M252台410087柱塞泵11/30kW84/18台5.5/111464二烧成工段1压机3850型24台9021602辊道窑主窑380M6条60036003辊道窑副窑220M6条2001200三抛光工段1抛光磨边线48头7条13009100四煤气站车间1煤气发生炉φ36008台25513852脱硫…
展开
收起

全部评论

暂无评论

引用:

评论: