Woodworking Packages
1000 boards/day | Automatic Industrial Line for Modular Furniture: Kitchens, Wardrobes, Office Furniture
CIS-PPM-007 · Indicative project configuration
1,000 boards/day automatic industrial line for modular furniture
Mega-scale automatic cabinet manufacturing line for tier-1 OEM brands, retailers and large modular kitchen, wardrobe and office furniture B2B contract manufacturers. Indicative configuration of beam saws, edge banding lines, CNC nesting and drilling, automatic sorting and dust extraction for 1,000 boards/day of accepted board throughput over two shifts. One accountable contract by Caple Industrial Solutions, with pan-India service.
Machine package price
₹40.00 Cr
Displayed price, GST extra
Total project funding
₹80.38 Cr
Machine package + other fixed assets + working capital
Other fixed assets
₹8.57 Cr
Electricals, IT, racking. Package price covers machines ₹32.00 Cr + supporting equipment ₹8.00 Cr
Net working capital
₹31.81 Cr
Debtors + inventory + cash buffer − creditors
Promoter equity (30%)
₹24.11 Cr
Bank finance (70%)
₹56.27 Cr
Term loan ₹34.00 Cr + cash credit ₹22.27 Cr
Cash-accrual coverage period
≈1.7 years
Initial bank finance ÷ Year-1 cash accrual; not a repayment date
Scheduled term-loan repayment
5 years
Principal ₹6.80 Cr a year
Accepted board throughput
1,000 boards/day
≈27,200 sq ft saleable a day, two shifts
Factory area and manpower
2,00,000 sq ft
400 factory staff, two shifts
Illustrative financial scenario, not a guaranteed return or bank-approved project report. All values exclude GST. Other fixed assets (electricals, IT, racking) are taken at 3.5% of revenue. Manpower excludes designers, sales, showroom and installation teams. 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.
Start with the Cabinet Making Line guide, then this package, then the Connected Furniture Factory guide. Engineering basis, configuration schedule, 5-year projection and FAQs are in the description below.
500 boards/day | Automatic Industrial Line for Modular Furniture : Kitchens, Wardrobes, Office Furniture
CIS-PPM-006 · Indicative project configuration
500 boards/day automatic industrial line for modular furniture
Industrial-scale automatic cabinet manufacturing line for large modular kitchen, wardrobe and office furniture B2B contract manufacturers and OEM brands. Indicative configuration of panel saw, edge banders, CNC nesting and drilling, sorting and dust extraction for 500 boards/day of accepted board throughput over two shifts. One accountable contract by Caple Industrial Solutions, with pan-India service.
Machine package price
₹20.00 Cr
Displayed price, GST extra
Total project funding
₹40.19 Cr
Machine package + other fixed assets + working capital
Other fixed assets
₹4.28 Cr
Electricals, IT, racking. Package price covers machines ₹16.00 Cr + supporting equipment ₹4.00 Cr
Net working capital
₹15.91 Cr
Debtors + inventory + cash buffer − creditors
Promoter equity (30%)
₹12.06 Cr
Bank finance (70%)
₹28.13 Cr
Term loan ₹17.00 Cr + cash credit ₹11.13 Cr
Cash-accrual coverage period
≈1.7 years
Initial bank finance ÷ Year-1 cash accrual; not a repayment date
Scheduled term-loan repayment
5 years
Principal ₹3.40 Cr a year
Accepted board throughput
500 boards/day
≈13,600 sq ft saleable a day, two shifts
Factory area and manpower
1,00,000 sq ft
200 factory staff, two shifts
Illustrative financial scenario, not a guaranteed return or bank-approved project report. All values exclude GST. Other fixed assets (electricals, IT, racking) are taken at 3.5% of revenue. Manpower excludes designers, sales, showroom and installation teams. 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.
Start with the Cabinet Making Line guide, then this package, then the Connected Furniture Factory guide. Engineering basis, configuration schedule, 5-year projection and FAQs are in the description below.
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.
75 boards/day | Cabinet Making Package
CIS-PPM-004 · Indicative project configuration
75 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 75 boards/day in one 8-hour shift (about 45 accepted boards/day at 60% OEE). One accountable contract by Caple Industrial Solutions, with pan-India service.
Machine package price
₹66.5 L
Four machines; GST extra
Supporting equipment
₹34.9 L
Quoted separately: CNC router, dust, air, power
Other investment
₹2.05 Cr
Other fixed assets ₹38.6 L + working capital ₹1.66 Cr
Total investment
₹3.06 Cr
Total project funding
Equity (self)
₹91.8 L (30%)
Bank loan (TL + CC)
₹2.14 Cr (70%)
Term loan ₹98.0 L + cash credit ₹1.16 Cr
Total investment recovered
≈2.6 years
Project free cash flow, one 8-hour shift
Cash-accrual coverage
≈2.2 years
Bank finance ÷ Year-1 cash accrual; not a repayment date
Scheduled term-loan repayment
3 years
Principal ₹32.6 L a year; DSCR 2.54×
Output
75 rated / 45 accepted
Boards/day, one shift, 60% OEE
Factory area
15,000 sq ft
About 1,394 m²
Manpower (B2B)
30 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 "1.4 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 ₹3.06 Cr, including supporting equipment and working capital, is recovered from project free cash flow in about 2.6 years on one 8-hour shift, at 45 accepted boards/day. It still holds if Year-1 volume is at least 93% 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.
50 Boards/Day | Cabinet Making Package
CIS-PPM-003 · Indicative project configuration
50 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 50 boards/day in one 8-hour shift (about 30 accepted boards/day at 60% OEE). One accountable contract by Caple Industrial Solutions, with pan-India service.
Machine package price
₹38 L
Four machines; GST extra
Supporting equipment
₹28.1 L
Quoted separately: CNC router, dust, air, power
Other investment
₹1.36 Cr
Other fixed assets ₹25.7 L + working capital ₹1.11 Cr
Total investment
₹2.03 Cr
Total project funding
Equity (self)
₹60.8 L (30%)
Bank loan (TL + CC)
₹1.42 Cr (70%)
Term loan ₹64.3 L + cash credit ₹77.5 L
Total investment recovered
≈2.5 years
Project free cash flow, one 8-hour shift
Cash-accrual coverage
≈2.2 years
Bank finance ÷ Year-1 cash accrual; not a repayment date
Scheduled term-loan repayment
3 years
Principal ₹21.4 L a year; DSCR 2.58×
Output
50 rated / 30 accepted
Boards/day, one shift, 60% OEE
Factory area
10,000 sq ft
About 929 m²
Manpower (B2B)
20 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 "1.4 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 ₹2.03 Cr, including supporting equipment and working capital, is recovered from project free cash flow in about 2.5 years on one 8-hour shift, at 30 accepted boards/day. It still holds if Year-1 volume is at least 92% 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.
25 Boards/Day | Cabinet Making Package
CIS-PPM-002 · Indicative project configuration
25 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 25 boards/day in one 8-hour shift (about 15 accepted boards/day at 60% OEE). One accountable contract by Caple Industrial Solutions, with pan-India service.
Machine package price
₹23 L
Four machines; GST extra
Supporting equipment
₹22.9 L
Quoted separately: CNC router, dust, air, power
Other investment
₹68.2 L
Other fixed assets ₹12.8 L + working capital ₹55.4 L
Total investment
₹1.14 Cr
Total project funding
Equity (self)
₹34.2 L (30%)
Bank loan (TL + CC)
₹79.9 L (70%)
Term loan ₹41.1 L + cash credit ₹38.8 L
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 ₹13.7 L a year; DSCR 2.06×
Output
25 rated / 15 accepted
Boards/day, one shift, 60% OEE
Factory area
5,000 sq ft
About 465 m²
Manpower (B2B)
10 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 "1.4 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 ₹1.14 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 15 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.