90s Crunch — Investment Calculator

Your Numbers

MRP / pack

₹

Manufacturing

₹

Retailer margin

₹

No. of shops

Variants

Pcs / variant

Sales / shop / day

Days / month

Per Pack Split

You receive (MRP − retailer)₹4

Your profit (after mfg)₹2

Initial Launch (stock 250 shops once)

Stock per shop80 pcs

Total opening stock20,000 pcs

Manufacturing investment₹40,000

Dispatch value to shops₹80,000

Profit when stock fully sells₹40,000

Each shop reorders every16 days

Monthly Run-Rate

Your Monthly Profit

₹75,000

on ₹1,50,000 sales

Packs sold / day1,250

Profit / day₹2,500

Packs sold / month37,500

Sales / month (you receive)₹1,50,000

Manufacturing cost / month₹75,000

Real Startup Budget

Distribution & setup (vehicle, staff, branding)

₹

Opening stock₹40,000

Backup batch (pipeline)₹40,000

Retailer credit float₹40,000

Distribution & setup₹75,000

TOTAL TO START₹1,95,000

+ One-time tooling: dies/molds for star, ring & wheel shapes are NOT included above. Ask your manufacturer if this is inside the ₹2 cost or charged separately — it can be ₹50,000 to a few lakh.

Change any number above — everything updates live.
Profit shown is gross (before salaries, rent, fuel). Real growth depends on shops reordering.