Detailed Project Report
PCB Assembly (Component Mounting) Unit
—
Prepared on: 13 November 2026 · Prepared with Building Business DPR (buildingbusiness.in)
01 Project at a glance
- Total project cost
- ₹4.20 L
- Term loan from bank
- ₹2.73 L
- Promoter’s contribution
- ₹0.42 L
- Subsidy
- ₹1.05 L
- Sales · Year 3
- ₹0.00 L
- Profit after tax · Year 3
- ₹-3.65 L
- Average DSCR
- -5.50
- Break-even (% of capacity used)
- —
02 Promoter and unit
| Promoter name | — |
|---|---|
| Business / firm name | — |
| Legal form | Proprietorship |
| Address of the unit | — |
| Applicant category | General · Rural |
03 The project
Fit resistors, capacitors, diodes, transistors and ICs onto printed circuit boards, wave-solder them and test the boards for electronics makers.
| Main product or service | PCB Assembly (Component Mounting) Unit |
|---|---|
| Installed capacity per year (at 100%) | 10,000 units |
04 Market
- Consumer electronics makers
- Telecom, automotive and healthcare equipment makers
- Electrical product makers (lighting, controls)
- Job-work contracts with manufacturers
- Electronics manufacturing clusters
05 Plant and machinery
| Item | Qty | ₹ | Total ₹ |
|---|---|---|---|
| Heat-wave soldering machine | 1 | 60,000 | 60,000 |
| Oscilloscope (50 MHz), LCR-Q meter, function generator and 0–30 V, 3 A power supplies (× 1 set) | 1 | 65,000 | 65,000 |
| Digital and analogue multimeters (× 1 set) | 1 | 25,000 | 25,000 |
| Magnifying glass with tube light | 1 | 30,000 | 30,000 |
| Temperature-controlled soldering station, 25 W and 65 W soldering irons, rheostat (× 1 set) | 1 | 1,00,000 | 1,00,000 |
| Installation, electrification, taxes and transport (× lump sum) | 1 | 1,20,000 | 1,20,000 |
| Total | 4,00,000 |
Pre-filled from: SIDBI Stand-Up Mitra project profile — PCB & Mountings; World Customs Organization – HS Nomenclature 2022, Chapter 85. Prices in older reports will have gone up — enter today’s quotations.
06 Raw materials
- Printed circuit boards — usually supplied or specified by the customer
- Electronic components: resistors, capacitors, coils, diodes, transistors, ICs, SCRs — tested on arrival for specification
- Solder and flux — for the wave-soldering bath and hand touch-up
07 Cost of project
| ₹ in lakh | |
|---|---|
| Plant and machinery | 4.00 |
| Contingency | 0.20 |
| Total fixed capital | 4.20 |
| Working capital margin | 0.00 |
| Total project cost | 4.20 |
08 Means of finance
| ₹ in lakh | % | |
|---|---|---|
| Promoter’s contribution | 0.42 | 10.0 |
| Subsidy | 1.05 | 25.0 |
| Term loan from bank | 2.73 | 65.0 |
| Total | 4.20 | 100.0 |
| Working capital loan (outside project cost) | 0.00 |
09 Key assumptions
| Selling price | ₹0 per units |
|---|---|
| Raw material & packing cost | ₹0 per units |
| Capacity used each year | 60% · 70% · 80% · 80% · 80% · 80% · 80% |
| Term loan interest rate (% a year) | 11% · 84 months (Moratorium 6) |
| Working capital method | Turnover method (RBI) · Working capital interest (% a year) 11% |
| Income tax rate | 25% |
| Yearly price and cost rise | 0% |
10 Production and sales
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Capacity used | 60% | 70% | 80% | 80% | 80% | 80% | 80% |
| Production (units) | 6,000 | 7,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
11 Projected profitability
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Raw material and packing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Salaries and wages | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 |
| Rent | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Administration | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling and distribution | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Repairs and maintenance | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Insurance | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total cost of operations | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| Operating profit (EBITDA) | -2.99 | -2.99 | -2.99 | -2.99 | -2.99 | -2.99 | -2.99 |
| Depreciation | 0.63 | 0.54 | 0.46 | 0.39 | 0.33 | 0.28 | 0.24 |
| Preliminary expenses written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest on term loan | 0.30 | 0.26 | 0.21 | 0.16 | 0.12 | 0.07 | 0.03 |
| Interest on working capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -3.91 | -3.78 | -3.65 | -3.54 | -3.43 | -3.34 | -3.25 |
| Income tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit after tax | -3.91 | -3.78 | -3.65 | -3.54 | -3.43 | -3.34 | -3.25 |
12 Cash flow
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Profit after tax | -3.91 | -3.78 | -3.65 | -3.54 | -3.43 | -3.34 | -3.25 |
| Depreciation | 0.63 | 0.54 | 0.46 | 0.39 | 0.33 | 0.28 | 0.24 |
| Cash accruals (PAT + depreciation) | -3.28 | -3.24 | -3.19 | -3.15 | -3.10 | -3.06 | -3.01 |
| Term loan repaid | 0.21 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
| Owner’s drawings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Surplus after repayment | -3.49 | -3.66 | -3.61 | -3.57 | -3.52 | -3.48 | -3.43 |
| Cash and bank | -3.49 | -7.15 | -10.77 | -14.33 | -17.86 | -21.33 | -24.76 |
13 Projected balance sheet
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Capital (own + subsidy) | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 |
| Reserves and surplus | -3.91 | -7.69 | -11.34 | -14.87 | -18.30 | -21.64 | -24.89 |
| Term loan outstanding | 2.52 | 2.10 | 1.68 | 1.26 | 0.84 | 0.42 | 0.00 |
| Working capital loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total liabilities | 0.08 | -4.12 | -8.19 | -12.14 | -15.99 | -19.75 | -23.42 |
| Net fixed assets | 3.57 | 3.03 | 2.58 | 2.19 | 1.86 | 1.58 | 1.35 |
| Preliminary expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current assets (stock and debtors) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and bank | -3.49 | -7.15 | -10.77 | -14.33 | -17.86 | -21.33 | -24.76 |
| Total assets | 0.08 | -4.12 | -8.19 | -12.14 | -15.99 | -19.75 | -23.42 |
14 Ratios and break-even
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Debt service coverage ratio (DSCR) | -5.91 | -4.42 | -4.74 | -5.11 | -5.55 | -6.08 | -6.71 |
| Break-even (% of capacity used) | — | — | — | — | — | — | — |
| Cash break-even | — | — | — | — | — | — | — |
| Average DSCR | -5.50 |
|---|---|
| Lowest DSCR | -6.71 |
| Payback period | — |
15 Depreciation
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Depreciation | 0.63 | 0.54 | 0.46 | 0.39 | 0.33 | 0.28 | 0.24 |
Written-down value method at Income-tax Rules block rates (building 10%, plant & machinery 15%, furniture 10%, computers 40%). Change them if your CA uses other rates.
16 Term loan repayment
| Year | Opening | Interest | Term loan repaid | Closing |
|---|---|---|---|---|
| 1 | 2.73 | 0.30 | 0.21 | 2.52 |
| 2 | 2.52 | 0.26 | 0.42 | 2.10 |
| 3 | 2.10 | 0.21 | 0.42 | 1.68 |
| 4 | 1.68 | 0.16 | 0.42 | 1.26 |
| 5 | 1.26 | 0.12 | 0.42 | 0.84 |
| 6 | 0.84 | 0.07 | 0.42 | 0.42 |
| 7 | 0.42 | 0.03 | 0.42 | 0.00 |
17 Licences and registrations
- Udyam registration
- GST registration
- Trade licence from the local body
- State Pollution Control Board consent where required (soldering fumes, lead)
- Extended Producer Responsibility under the E-Waste (Management) Rules if you sell finished electronic products under your own brand
18 Government schemes that may apply
- Prime Minister's Employment Generation Programme (PMEGP)
- Pradhan Mantri MUDRA Yojana (PMMY) – Shishu, Kishor, Tarun, Tarun Plus
- Credit Guarantee Fund Trust for Micro and Small Enterprises (CGTMSE)
19 Sources
- SIDBI Stand-Up Mitra project profile — PCB & Mountings — https://www.standupmitra.in/Default/ViewFile/?id=1520964377691_PCB%20%26%20Mountings.docx&path=ProjectProfile
- World Customs Organization – HS Nomenclature 2022, Chapter 85 — https://www.wcoomd.org/-/media/wco/public/global/pdf/topics/nomenclature/instruments-and-tools/hs-nomenclature-2022/2022/1685_2022e.pdf
This report is a projection from the figures entered by the promoter. It is not a bank appraisal or a guarantee of a loan or subsidy. Check every figure with current quotations and your chartered accountant before submitting it.