Kirana Store Plan
KS
Kirana Store Plan — ₹50,000 Initial Stock
Complete breakdown: category-wise allocation, detailed item examples with wholesale vs MRP, monthly profit estimate and practical tips for village stores.
1️⃣ Stock Planning — ₹50,000 Budget
Target: Village daily needs + fast-selling snacks + basic household items.
Category | Items | Budget (₹) | Example Items | Margin % |
---|---|---|---|---|
Snacks & FMCG | Chips, Kurkure, Biscuits, Namkeen | ₹8,000 | Lays, Kurkure, Parle-G, Good Day, Haldiram | 12–15% |
Basic Grocery (Loose) | Atta, Chawal, Dal, Chini, Tel | ₹18,000 | Wheat flour, Basmati rice, Toor dal, Sugar, Refined oil | 20–30% |
Tea & Beverages | Tea, Coffee, Cold Drink | ₹5,000 | Tata Tea, Nescafe, Coke, Pepsi | 15–25% |
Daily Essentials | Soap, Shampoo, Detergent | ₹6,000 | Lifebuoy, Lux, Clinic Plus, Surf Excel | 15–25% |
Masale & Spices | Haldi, Mirch, Dhaniya, Garam Masala | ₹3,000 | MDH, Everest, Catch | 20–30% |
Confectionery | Chocolates, Toffee, Candy | ₹2,000 | Dairy Milk, Eclairs, Pulse | 20–25% |
Other Items | Agarbatti, Matchbox, Plastic Bags | ₹1,000 | Cycle agarbatti, Ship matchbox | 20–30% |
Reserve Stock Cash | Urgent refill | ₹7,000 | For quick restocking | — |
2️⃣ Detailed Example Stock List
Wholesale price approximated at ≈ 85–88% of MRP. Quantities are estimates to match the budget split above.
🍟 Snacks & FMCG (₹8,000)
- Lays/Kurkure ₹5 × 200 pcs → Wholesale ₹840 → Sell ₹1,000
- Biscuits mixed packs (Parle-G, Good Day, Bourbon) → Wholesale ₹3,500
- Haldiram/Bikaji Namkeen packs → Wholesale ₹3,000
- Estimated profit from this group ≈ ₹1,000
🌾 Basic Grocery (Loose) (₹18,000)
- Wheat Atta (50kg) → Wholesale ₹1,600 → Sell ₹2,000
- Chawal (50kg) → Wholesale ₹2,000 → Sell ₹2,500
- Toor Dal (50kg) → Wholesale ₹5,000 → Sell ₹6,500
- Sugar (50kg) → Wholesale ₹1,800 → Sell ₹2,400
- Refined Oil (15L) → Wholesale ₹1,900 → Sell ₹2,400
- Estimated profit from this group ≈ ₹4,500
☕ Tea & Beverages (₹5,000)
- Tata Tea Premium (5kg) → Wholesale ₹2,200 → Sell ₹2,800
- Nescafe (200g) → Wholesale ₹600 → Sell ₹750
- Cold Drink crates → Wholesale ₹2,200 → Sell ₹3,000
- Estimated profit from this group ≈ ₹1,500
🧼 Daily Essentials (₹6,000)
- Soap (Lux, Lifebuoy, Dettol) → Wholesale approx ₹3,000
- Shampoo sachets & bottles → Wholesale approx ₹2,000
- Detergent packs → Wholesale approx ₹1,000
- Estimated profit from this group ≈ ₹1,200
🌶 Masale (₹3,000)
- MDH/Everest pouches (Haldi, Mirch, Dhaniya) and Catch Garam Masala
- Estimated profit from this group ≈ ₹900
🍫 Confectionery (₹2,000)
- Dairy Milk ₹5 × 100 pcs → Wholesale ₹420 → Sell ₹500
- Eclairs × 500 pcs → Wholesale ₹350 → Sell ₹500
- Pulse Candy × 500 pcs → Wholesale ₹350 → Sell ₹500
- Estimated profit from this group ≈ ₹500
🔥 Other Items (₹1,000)
- Agarbatti, Matchbox, Small Plastic Bags — Estimated profit ≈ ₹300
3️⃣ Monthly Profit Estimate
All amounts approximate. Adjust with local supplier prices and actual sales velocity.
Total Stock Value (wholesale)
₹50,000
Average Margin
≈18–20%
Total Selling Value (MRP)
₹59,000 – ₹60,000
Gross Monthly Profit
₹9,000 – ₹10,000
Net Profit (after expenses)
₹7,000 – ₹8,000
Quick Export / Print
Use the buttons to print this plan or download it as PDF (via browser print).
Comments
Post a Comment