Aulton Pharmaceuticals

multivitamin
moringa 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 97% Tablet / Strip 10 10.00

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

Raw Material
1 Moringa 100.000 mg 10.0000 kg 2500 25,000.00
2 Magnesium stearate 25.000 mg 2.5000 kg 370 925.00
3 Aerosil 10.000 mg 1.0000 kg 660 660.00
4 Primogel 15.000 mg 1.5000 kg 440 660.00
5 Avicel (Q.S) 500.000 mg 50.0000 kg 400 20,000.00
6 Talcum 20.000 mg 2.0000 kg 150 300.00
8 color chocolate broen 10 mg 1.0000 kg 1000 1,000.00
lactose 60 mg 6.0000 kg 240 1,440.00
mg kg 350 -
Total Raw Material Amount 49,985.00
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 10.00 100,000.00
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 202.46 139,275.82400

Material Amount 189,260.82

Bulty 25% 1 5,000.00
Total Material Amount 194,260.82
Theoritical Yield 5,000.00
Practical Yield 4,850.00 -
-
Cost / Pack 40.05378