Aulton Pharmaceuticals

iron
iron powder
Strength 500.000 mg Batch size Units 5,000 Packs
Pack Size 20 s copm wt -
Batch Size 100,000 Tablets NO of strip 10,000.00
Expected Yield 95% Tablet / Strip 10 10.00

S.# Description mg/ Tablet Unit Qty/batch Unit Rate Amount

Raw Material
1 ironpolymaltose 100.00 mg 10.0000 kg 700 7,000.00
folic acid 0.40 mg 0.0400 kg 9000 360.00
vitamin B12 0.002800 mg 0.0003 kg 900000 270.00
2 Lactose 60.00 mg 6.0000 kg 370 2,220.00
3 Primojel 35.00 mg 3.5000 kg 660 2,310.00
4 Mg.sterate 10.00 mg 1.0000 kg 440 440.00
5 Talcum Powder 10.00 mg 1.0000 kg 70 70.00
6 Aerosil 4.00 mg 0.4000 kg 650 260.00
8 Avecil 102 280.000 mg 28.0000 kg 400 11,200.00
Chocolate brown color 3.000 mg 0.3000 kg 1000 300.00
mg kg 350 -
Total Raw Material Amount 24,430.00
Coating Material
S.# Description mg/ Tablet Unit Qty/batch Unit Rate Amount
1 HPMC E-5 mg - kg 1,200.00 -
2 Methanol mg - kg 120.00 -
3 Methylene chloride mg - litre 135.00 -
Tio mg - kg 160.00 -
Total Coating Material Amount -
Packing Material
S.# Description per pack Unit Qty/batch Unit Rate Amount
1 Al foil printed 1.80 gm 18.00
Strip cost 5.00 50,000.00
2 Alu Alu and aluminum Foil 4.50 gm 45.00
3 U/C 1.00 pcs 5,000.00 pcs 7.06 35,300.00
4 Leaflet 1.00 pcs 5,000.00 pcs 0.40 2,000.00
5 Master Carton 0.004800 pcs 24.00 pcs 75.00 1,800.00
6 Tape Roll + Packing Strap 0.06660 1.60 pcs 110.00 175.82
Total Packing Material Amount 197.46 89,275.82400

Material Amount 113,705.82

Bulty 1 5,000.00
Total Material Amount 118,705.82
Theoritical Yield 5,000.00
Practical Yield 4,750.00 -
-
Cost / Pack 24.99070