100 boards/day | Cabinet Making Package
CIS-PPM-005 · Indicative project configuration
100 boards/day cabinet making package
Compact cabinet and modular furniture factory: panel cutting, CNC nesting, automatic edge banding, drilling, dust extraction and compressed air, rated for 100 boards/day in one 8-hour shift (about 60 accepted boards/day at 60% OEE). One accountable contract by Caple Industrial Solutions, with pan-India service.
Machine package price
₹1.135 Cr
Four machines; GST extra
Supporting equipment
₹70 L
Quoted separately: CNC router, dust, air, power
Other investment
₹2.73 Cr
Other fixed assets ₹51.4 L + working capital ₹2.21 Cr
Total investment
₹4.56 Cr
Total project funding
Equity (self)
₹1.37 Cr (30%)
Bank loan (TL + CC)
₹3.19 Cr (70%)
Term loan ₹1.64 Cr + cash credit ₹1.55 Cr
Total investment recovered
≈2.8 years
Project free cash flow, one 8-hour shift
Cash-accrual coverage
≈2.5 years
Bank finance ÷ Year-1 cash accrual; not a repayment date
Scheduled term-loan repayment
3 years
Principal ₹54.8 L a year; DSCR 2.06×
Output
100 rated / 60 accepted
Boards/day, one shift, 60% OEE
Factory area
20,000 sq ft
About 1,858 m²
Manpower (B2B)
40 people
One shift; indicative staffing plan below
Illustrative financial scenario, not a guaranteed return or bank-approved project report. All values exclude GST. Other fixed assets are electricals, IT and racking at 3.5% of revenue (earlier shown as "pre-op and GST ITC"). Cash-accrual coverage restated from the earlier "1.5 years to be bank-free" claim on the corrected model. Manpower excludes designers, sales, showroom and installation. Warranty shown on this page: limited to manufacturing defects in supplied machines, back-to-back with the manufacturer's policy, subject to full payment; wear parts and consumables are excluded. Installation, commissioning, training and after-sales scope are fixed in the written proposal.
3-year ROI basis: the total investment of ₹4.56 Cr, including supporting equipment and working capital, is recovered from project free cash flow in about 2.8 years on one 8-hour shift, at 60 accepted boards/day. It still holds if Year-1 volume is at least 98% of plan. See "3-year ROI basis" in the description below.
Machine quantities, manpower, zoning, the 5-year scenario and FAQs are in the description below. Start with the Cabinet Making Line guide.
