PANEL ASSY
1. Panel Screen printing - Videocon and Vita Air
Sr No Stage Name Photo
Open The Panel box and Take out panel from box and
1
put on the working table
2 Screen printing "Vita Air" and "Videocon" on panel
Put ready panel assy trolley to Main line at panel assy
3
location
Put the ready panel on trolley and Floding the empty
4
boxes and polybag .
2. - Panel Assembly-
Take panel from trolley and put on working table .
1 Clean the panel . Stick the cover display and guide
page on panel
2 Clean the panel and stick the guide page
Stick the BEE star rating label on panel . Wrapping on
3 panel by wrap sheet and put the panel in trolley and
trolley locate at given location
3. Manual Preparation
Take polythene bag and put the manual in it. Put the
1
bar code sticker on manual bag
Take polythene bag and put the screw 5 nos in bag
2
and sealed the bab by sealing machine
Take manual bag and put Remote , battery and Screw
3
bag in it . Sealed the bag by sealing machine
1 . Screen printing - tack time - 50 sec No. of panel
1
For 500 Nos 500
2. Panel assy. Tack time -51 sec No. of panel
1
For 500 Nos 500
3. Manual assy. Tack time -51 sec No. of panel
1
For 500 Nos 500
Ink Required Without graphics Ink Qty( Grm)
Videocon+ Vita Air 1000
Ink Consumption
Rs/ ltr
Thinner1 1 Ltr 490
SCREEN MAKING COST/ Piece
Panel Qty
Manpower cost - Sallary for 9 People Above 500 nos / Day
Photo Photo Manpower Grade
Trainee/
1
Casual
Screen
Printer
Trainee/
Casual
Trainee/
1
Casual
Trainee/
1
Casual
Trainee/
Casual
1
1
Trainee/
Casual
Trainee/
Casual
Trainee/
1
Casual
Trainee/
Casual
Time in sec Time in hour Manpower
50
25000 6.94 4
Time in sec Time in hour Manpower
51
25500 7.08 2
Time in sec Time in hour Manpower
51
25500 7.08 1
Panel Qty in Nos. Ink Cost/ kg Cosr / Piece RS.
1100.00 575 0.52
Ink Cost/ Piece 0.52
Panel Qty cover Tinner cost/ piece
1500 0.33 0.33
Thinner Cost /Piece 0.33
Screen cost 0.15
Total material cost 1.00
Sallery cost for 7 Person
2400
4.800 Manpower cost /piece in Rs. 4.8
Total material cost 1.00
Total Cost 5.80
Profit 10 % 0.58
LINE REJ. & REWORK 5% 0.29
Total Cost / piece 6.67
Price With PF & ESIC 12.14 0.81
Total 7.48
CYCLE TIME
Prod in 8 hr Prod in 12 hr Prod in 24 hr
IN SEC.
50 547 835 1584
22
526 803 1385
30
52 526 803 1523
51 536 819 1553
22
547 835 1584
547 835 1584
28
51 536 819 2640
Panel Remote
Screen Videocon 3 1 10000
Elect 1 1
kenstar 2 1
Sasui 1 1
Total 7 4
Total Screen 11
Yearly 3 screen each
model 33 Screen
Yearly screen cost
yearly 1 screen model
Westpo 1 1 screen
Other 3 3
Hyundai 2 1
Daytek 2 1
Total 8 6
Yearly 1 screen 14
price screen RS. 400
Total screen making cost 18800
Screen making cost 18800
Consider Yearly production 125000
Screen Jig cost /Piece 0.15
10000
PANEL ASSY GRAPHICS
1. Panel Screen printing - Videocon , Vita Air and graphics
Sr No Stage Name Photo
Open The Panel box and Take out panel from box and
1
put on the working table
2 Screen printing "Vita Air" and "Videocon" on panel
Put ready panel assy trolley to Main line at panel assy
3
location
4 Graphics Screen
Put the ready panel on trolley and Floding the empty
5
boxes and polybag
2. - Panel Assembly-
Take panel from trolley and put on working table .
1 Clean the panel . Stick the cover display and guide
page on panel
2 Clean the panel and stick the guide page
3 Stick the BEE star rating label on panel
Wrapping on panel by wrap sheet and put the panel in
4
trolley
3. Manual Preparation
Take polythene bag and put the manual in it. Put the
1
bar code sticker on manual bag
Take polythene bag and put the screw 5 nos in bag
2
and sealed the bab by sealing machine
Take manual bag and put Remote , battery and Screw
3
bag in it . Sealed the bag by sealing machine
1 . Screen printing - tack time - 12 sec No. of panel
1
For 500 Nos 500
2. Panel assy. Tack time -22 sec No. of panel
1
For 500 Nos 500
3. Manual assy. Tack time -18 sec No. of panel
1
For 500 Nos 500
Ink Required Without graphics Ink Qty( Grm)
Videocon+ Vita Air + Graphics 1000
Ink Consumption
Rs/ ltr
Thinner1 1 Ltr 490
SCREEN MAKING COST
Panel Qty
Manpower cost - Sallary for 9 People Above 500 nos / Day
Photo Photo Manpower Grade
Trainee/
1
Casual
Screen
Printer
Trainee/
Casual
Screen
Printer
Trainee/
Casual
Trainee/
1
Casual
Trainee/
Casual
Trainee/
Casual
Trainee/
Casual
Trainee/
1
Casual
Trainee/
Casual
Time in sec Time in hour Manpower
50
25000 6.94 4
Time in sec Time in hour Manpower
51
25500 7.08 3
Time in sec Time in hour Manpower
51
25500 7.08 1
Panel Qty in Nos. Ink Cost/ kg Cosr / Piece RS.
700.00 575 0.82
Ink Cost/ Piece 0.82
Panel Qty cover Tinner cost/ piece
900 0.54 0.54
Thinner Cost /Piece 0.54
Screen cost 0.15
Total material cost 1.5
Sallery cost for 9 Person
2900
5.800 Manpower cost /piece in Rs. 5.8
Total material cost 1.5
Total Cost 7.30
Profit 10 % 0.73
LINE REJ. & REWORK 5% 0.37
Total Cost / piece 8.40
FINAL AGRRED PRICE 8.12
Price With PF & ESIC 12.14 1.01
Total 9.13
CYCLE TIME Prod in 8
Prod in 12 hr Prod in 24 hr
IN SEC. hr
50 547 835 1584
22
526 1392 1523
30
27
547 1347 1584
23
51 536 819 1553
26
547 835 1584
24
49 558.4 852 1616
51 882.5806452 819 2640
PANEL ASSY
1. Panel Screen printing - Videocon and Vita Air
Sr No Stage Name Photo
Open The remote box , Remove the rempte from
1
polybag
2 Repacking of remote in polybag
3 Clean the remote . Screen printing of remote
1 . Remote Screen printing - tack time - 31 sec No. of remote
1
For 1000 nos 1000
Ink Required Remote screen Ink Qty( Grm)
Remote Screen 1000
Ink Consumption
Rs/ ltr
Thinner1 1 Ltr 490
SCREEN MAKING COST
Panel Qty
Manpower cost - Sallary for 9 People Above 1000 nos / Day
Photo Photo Manpower Grade
Trainee/
Casual
1
Trainee/
Casual
Screen
1
Printer
Time in sec Time in hour Manpower
27
27000 7.50 2
Remote Qty in Nos. Ink Cost/ kg Cosr / Piece RS.
2600.00 575 0.22
Ink Cost/ Piece 0.22
Remote l Qty cover Tinner cost/ piece
2700 0.18 0.18
Thinner Cost /Piece 0.18
Screen cost 0.10
Total material cost 0.50
Sallery cost for 9 Person
780
0.780 Manpower cost /piece in Rs. 0.78
Total material cost 0.50
Total Cost 1.28
Profit 10 % 0.128
LINE REJ. & REWORK 3% 0.038
Total Cost / piece 1.45
Final Agreed price 1.40
Price With PF & ESIC 12.14% 0.16996
Total 1.57
CYCLE TIME Prod in 8
Prod in 12 hr Prod in 24 hr
IN SEC. hr
13
1013 1547 2933
14
25 1094 1094 3168