Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 19

No Nama Suppliar Nama Bahan Baku Harga Bahan Baku Tax Pembelian

per KG
1 PT Asvelia papper mint 700,000
2 PT Brataco White Oil 19,000 10%
2 PT Cahaya Sentosa Abadi Alkohol 10,000
3 Danam Garam Garam Halus 3,320
Garam Kasar 3,440
4 PT Eravinice Nusantara Botol 1 L 2,900
5 PT Graha Niaga Jaya Texapon 36,600
Glycerine 48,000
6 PT Grand Multi Kemindo White Oil
7 PT Gunaplastindo Jerfycan 5 L 7,200
8 PT Jutarasa Abadi Pragrance Herbal
Pragrance Paris
9 PT Merpati Mahardika Pati Bengkoang 190,000 10%
10 PT Nardevchem Kemindo BRB 1755 229,600 10%
CM 45 215,250 10%
PT Bell Flavors and Fragrances
Laudanum 15705 688,272 10%
11 indonesia
Louisa 11761 573,960 10%
Palace Oliv Oil 02751 530,913 10%
Fixor XL 315,898 10%
Sassy 14370 573,920 10%
PT Nilam Widuri Passion Fruit 439,091 10%
PT Panca Nature Indonesia Aloe vera Extract 225,000 10%
PT Rama Cipta Mandiri Base Masage Cream 22,500
Scrub PE 60,000
Ruahan EDT Ja Quiline 170,000
Ruahan EDT Zoe 195,000
Ruahan EDT Celine 170,000
Ruahan EDT Yervant 170,000
Ruahan EDT Ophelie 235,000
Ruahan EDT Godfrey 195,000
Sentral Botol Plastik Pot 1 kg 3,300
Pot 500 gr 2,600
Pot 250 gr 2,200
Plastik Shrink no. 10 120,000
Plastik Shrink no. 8 120,000
Plastik Shrink no. 13 120,000
Plastik Shrink no. 5 120,000
Plastik Shrink no. 1 120,000
PT Sinar Multi Kemindo Refoam Capb35 ex Reachin 10%
Reachin HE 10%
Repoly 10%
Isopropyl Myristate 10%
PT Marga Dwi Kencana Sedaplant Richter usd 60 10%
Soluvit Richter usd 61 10%
Creambath Avocado
KODE BAHAN %
30000900 P.antara Conditioner 98.43
120202 avocado extract 0.5
120270 Viscolam AT 100P 0.5
130358 parfume Avocado 0.3
100170 Ensaflor HC56(guar hydroxypropyltrimonium chloride) 0.2
140408 CI 19140(color Tartazine) 0.05
140407 CI 42090 (color Birliant Blue) 0.02

Creambath Green Tea


KODE BAHAN %
31000800 P.antara Creambath 99.13
120209 green tea extract 0.5
130309 green tea fragrance 0.3
140408 CI 19140(color Tartazine) 0.03
140407 CI 42090 (color Birliant Blue) 0.04

Creambath Green Tea


KODE BAHAN %
30000900 P.antara Conditioner 99.6
130319 Parfume Passion Fruit 1507 0.3

Conditioner Green Tea Fragrance


KODE BAHAN %
30000900 P.antara Conditioner 99.86
120209 Extract Green Tea 0.1
140408 CI 19140 (tartrazine) 0.02
140407 Ci 42090 (brilliant blue) 0.02

Conditioner apple Fragrance


KODE BAHAN %
30000900 P.antara Conditioner 99.66
130345 Parfume Apple Day 0.3
140408 CI 19140 (tartrazine) 0.02
140407 CI 42090 (brilliant blue) 0.02

Conditioner jasmine Fragrance


KODE BAHAN %
30000900 P.antara Conditioner 99.6
130317 fragrance melati keraton 0.3
140408 Pewarna kuning 0.005
140409 Pewarna carmosin 0.0005

Conditioner
KODE BAHAN %
30000900 P.antara Conditioner 99.6995
130326 fragrance 0.3
140408 Pewarna kuning 0.0005

Creambath Green Tea


KODE BAHAN %
31000800 P.antara Creambath 99.7
130349 parfume rose bp 11945 0.3

Fresh Tonic
KODE BAHAN %
120232 aqua 57.85
120233 Alkohol /Etanol 40.00
120272 Soluvit Richer NP 1.00
130307 Fragrance ginseng 904096 0.40
120210 PEG 40 Hydrogenate Castrol Oil 0.30
120236 D Phantenol 0.30
100182 menthol 0.10
100122 Tetra sodium EDTA 0.05
140408 CI19140/tartazine 0.01

Hair Tonic Herbal


KODE BAHAN %
120232 Aqua 57.42
120233 Alkohol 95% 40.00
120200 Ekstrak aloevera 2.00
130307 Fragance Ginseng 904096 Charabot 0.40
120210 PEG Hydrogenate Castrol Oil 0.10
100122 Tetra Sodium EDTA 0.05
140408 color tartrazine 0.02
140407 color brilliant blue 0.01

Hair Tonic Green Tea


KODE BAHAN %
120232 aqua 56.90
120233 Alkohol /Etanol 40.00
120209 Ekstrak Green Tea 2.00
130309 Fragrance Green Tea 0.40
120210 PEG 40 Hydrogenate Castrol Oil 0.30
120236 D Phantenol 0.30
100122 Tetra sodium EDTA 0.05
140407 CI 42090 (tartrazine) 0.03
140408 CI19140(brilliant blue) 0.02
Hair Tonic ginseng
KODE BAHAN %
120232 Aqua 57.90
120233 Alkohol /etanol 40.00
120219 Ekstrak ginseng 1.00
130305 Fragance equsit 0.40
120210 PEG Hydrogenate Castrol Oil 0.30
120236 D Phantenol 0.30
100122 Tetra Sodium EDTA 0.05
140408 color tartrazine(CI 19140) 0.02
140407 color brilliant blue (CI 42090) 0.02
140409 color carmoizine (CI 14720) 0.01

Hair Spa Green Tea


KODE BAHAN %
31000820 P.antara hair spa 99.32
120279 Green tea extract Ex Haldin 0.3
130309 parfume green tea 0.3
140408 CI 19140(color Tartazine) 0.05
140407 CI 42090 (color Birliant Blue) 0.03

Hair Loss Serum


KODE BAHAN %
120232 Agua 77.02
120233 Alkohol /etanol 20.00
120219 Ekstrak ginseng 2.00
130337 Fragance aloe 0.30
120210 PEG Hydrogenate Castrol Oil 0.30
120236 D Phantenol 0.30
100122 Tetra Sodium EDTA 0.05
140408 color tartrazine(CI 19140) 0.02
140409 color carmoizine (CI 14720) 0.01

Hair Masker Green Tea


KODE BAHAN %
31000819 P.antara Hair Masker 98.62
120209 Ekstract Green Tea 1
130309 parfume green tea 16183 0.3
140408 CI 19140(color Tartazine) 0.05
140407 CI 42090 (color Birliant Blue) 0.03

Hair Masker Jasmine


KODE BAHAN %
31000819 P.antara hair masker 99.696
130317 Parfume Melati keraton 0.3
140408 CI 19140(color Tartazine) 0.002
140407 CI 42090 (color Birliant Blue) 0.001
140409 CI 14720 (color carmoisine) 0.001

Hair Masker
KODE BAHAN %
31000819 P.antara hair masker 99.619
130302 Parfume Cendana Keraton 0.3
140408 CI 19140(color Tartazine) 0.05
140407 CI 42090 (color Birliant Blue) 0.03
140409 CI 14720 (color carmoisine) 0.001

Hair Serum
KODE BAHAN %
120250 BRB 1743 59.60
120251 CM 45 30.00
120252 ISOPROPYL PALMITATE 10.00
130352 Parfume Pleasure Bp 12258 0.30
120257 Vitamin E Acetate 0.10

Hair spa herbal


KODE BAHAN %
31000821 P.antara hair spa 99.3
120280 Aloe Vera Extract Ex Haldin 0.3
130318 parfume papaye nilam 0.15
130345 parume apple day 0.15
140408 CI 19140(color Tartazine) 0.05
140407 CI 42090 (color Birliant Blue) 0.05

Hair spa
KODE BAHAN %
31000815 P.antara hair spa 99.65
130326 parfume savanah eff 0.3
140408 CI 19140(color Tartazine) 0.05

Shampoo Apple fragrance


KODE BAHAN %
120232 aqua 83.04
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
130345 Parfume Apple 0.30
120206 DMDM Hydantoin 0.20
100122 Tetrasodium EDTA 0.05
100103 Citrid Acid 0.01
100178 NAOH 0.01
140407 color CI19140(Tartazine) 0.02
140408 color CI 42090 (brilliant blue) 0.02

Shampoo Jasmine fragrance


KODE BAHAN %
120232 aqua 84.08
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
100122 Tetrasodium EDTA 0.05
130317 Melati Keraton Fragrance 0.30
120206 DMDM Hydantoin 0.20
100178 NAOH 0.01
100103 Citrid Acid 0.01

Shampoo lemon
KODE BAHAN %
120232 aqua 84.05
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
130314 Parfume Lemon 0.30
120206 DMDM Hydantoin 0.20
100122 Tetrasodium EDTA 0.05
100103 Citrid Acid 0.01
100178 NAOH 0.01
140407 color CI19140(Tartazine) 0.02
140409 color CI 14720 (Carmoisin) 0.01

Shampoo Green Tea


KODE BAHAN %
120232 aqua 83.9555
120241 Sodium Laureth Sulfate 10
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2
130309 Parfume green tea 0.3
120206 DMDM Hydantoin 0.2
120209 Green tea extract 0.1
100122 Tetrasodium EDTA 0.05
100103 Citrid Acid 0.012
100178 NAOH 0.0105
140407 color CI19140(Tartazine) 0.02
140408 color CI 42090 (brilliant blue) 0.002
Shampoo Passion
KODE BAHAN %
120232 aqua 83.50
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
130319 Passion Fruit Fragrance 0.30
120206 DMDM Hydantoin 0.20
100122 Tetrasodium EDTA 0.05
100103 Citrid Acid 0.01
100178 NAOH 0.01
Bath Foam Drakkar
KODE BAHAN %
120232 Aqua 83.4940
120241 Sodium Laureth Sulfate 10.0000
100124 Sodium Chloride 3.3500
120201 Cocoamido Propyl Betain 2.0000
100122 Edta na4 7.5% 0.6000
130316 Maradona lbm Fragrance 0.3000
120206 DMDM Hydantoin 0.1400
100178 NAOH 15% 0.0700
100103 Citric Acid 0.0400
140409 CI 14720 0.0250

Bath Foam Drakkar


KODE BAHAN %
120232 Aqua 83.9275
120241 Sodium Laureth Sulfate 10.0000
100124 Sodium Chloride 3.3500
120201 Cocoamido Propyl Betain 2.0000
130330 Fragrace lavende Sweet Bm 01877 0.3000
120206 DmDm Hydantoin 0.2000
120122 Tetrasodium EDTA 0.0500
100103 Citric Acid 0.0120
100178 NaOH 0.0105
140407 CI 42090 (Brilliant Blue) 0.1300
140408 CI 19140 (Tartazine) 0.02

Body Lotion Lightening


KODE BAHAN %
31001700 P.antara body lotion 98.70
100193 Niaciamide 5.00
120213 Licorice extarct 2.00
130305 Fragrance Equisit SN 16744 0.20
130317 Fragrance Melati Keraton 0.10

Body Soap Green Tea


KODE BAHAN %
120232 aqua 77.5998
120241 Sodium laureth sulfate 13.3000
100124 Sodium Chloride 3.3500
120227 Pearlize 2.6697
120201 Cocoamidopropyl betain 2.0000
120209 Green tea Extract 0.5000
130309 parfume green tea 0.3000
120206 DMDM Hydantoin 0.2000
100122 Tetrasodium EDTA 0.0500
100178 NAOH 0.0105
100103 citric acid 0.0120
140407 CI 42090 (brilliant blue) 0.0050
140408 CI 19140 (tartrazine) 0.0030

Body Lotion
KODE BAHAN %
31001700 P.antara body lotion 99.60
130319 Fragance Fress Passion 0.30
120257 Vitamin E 0.10

Body Masker Cokelat


KODE BAHAN %
100109 Kaolin / Bolus Alba 75.00
100150 Rice (Oriza Sativa) Starch 10.00
100120 Corn (Zea Mays) Starch 7.50
100112 Cocoa (Theobroma Cacao)Extract 7.50

Body Masker Green Tea


KODE BAHAN %
100109 Kaolin / Bolus Alba 43.60
100129 Camellia sinensis leaf powder/green tea 20.00
100141 Murraya paniculata leaf extract/kemuning 15.00
100150 Rice (Oriza Sativa) Starch 10.00
100120 Corn (Zea Mays) Starch 10.00
100152 pachyrrhizus erosus root extract/pati bengkoang 1
130309 Parfume green tea EFF 16183 0.40

Body Masker Lightening


KODE BAHAN %
100109 Kaolin / Bolus Alba 75.00
100120 Corn Starch 10.00
100150 Oriza Sativa Rose Brand 10.00
100152 Pati bengkoang 5.00

Body Masker Susu


KODE BAHAN %
100109 Kaolin/Bolus Alba 75.00
100150 Rice (oryza sativa) starch 10.00
100120 Corn Starch 7.50
100113 Susu Bubuk 7.50

Body Scrub Bengkoang


KODE BAHAN %
31001200 P antara Massage Cream 97.60
100153 PE Beards 20pc 2.00
130334 Parfume Florina 6098 0.15
130355 Parfume Laite Boise 32159B 0.15
100152 Pachyrhyzus erosus root extract/pati bengkoang 0.10

Body Scrub Green Tea


KODE BAHAN %
31001200 P antara Body scrub 97.16
100153 PE Beards 20pc 2.00
120209 green tea extract 0.50
130309 parfume green tea 0.30
140408 CI 19140 (tartazine) 0.02
140407 CI 42090 (briliiant Blue) 0.02

Body Scrub Susu


KODE BAHAN %
120232 aqua 78.1074
120241 Sodium laureth sulfate 13.3000
100124 Sodium Chloride 3.3500
120227 Pearlize 2.6700
120201 Cocoamidopropyl betain 2.0000
130330 parfume lavender sweet bm 01877 0.3000
120206 DMDM Hydantoin 0.2000
100122 Tetrasodium EDTA 0.0500
100178 NAOH 0.0105
100103 citric acid 0.0120
140407 CI 42090 (brilliant blue) 0.0001

Garam Mandi
KODE BAHAN %
100125 Garam Kristal 99.598
130320 Peppermint Oil 0.40
140407 Color Blue 0.002

Lulur Boreh
KODE BAHAN %
100149 Rice (oryza sativa)starch 84.00
100132 Zingiber officinale root powder 5.00
100152 pachyrrhizus erosus root extract 2.00
100117 eugenia caryophyllus flower bud powder 2.00
100138 cinnamomum cassia bark 2.00
100121 citrus hystrix leaf extract 1.00
100143 curcuma longa root powder 1.00
100142 koempferia galanga root extract 1.00
100151 myristica fragrans powder 1.00
100165 currcuma heyneana root powder 1.00

Lulur Green Tea


KODE BAHAN %
100149 Oriza sativa starch 69.00
100129 camellia sinensis leaf 20.00
100120 Corn Starch 5.00
100141 Murraya paniculata leaf extract 3.00
100165 Curcuma heyneana root powder 1.00
100152 paychrrhizus erosus root extract 1.00
100143 Curcuma longa powder 1.00

Lulur Jahe
KODE BAHAN %
100149 Rice (oriza sativa) Starch 82.50
100132 Zingiber officinale root powder 10.00
100152 pachyrrhizus erosus root extract 2.50
100121 citrus hystrix leaf extract 1.00
100138 curcuma heyneana root powder 1.00
100165 curcuma longa powder 1.00
100158 cymbopoga citrus leaf powder 1.00
100142 kaempleriae rhizoma 1.00

Lulur Kuning Kemuning


KODE BAHAN %
100150 rice powder 87.60
100120 Corn Starch 5.00
100152 Yam Bean Extract 5.00
100165 Temu giring 1.00
100121 daun jeruk purut 0.50
100143 kunyit 0.50
130314 parfume lemon maroc oil 0.40

Lulur Kopi
KODE BAHAN %
100149 Rice (Oriza Sativa) Starch 70.00
100116 Coffee (coffe arabica)bean extract 17.50
100138 Cinnamomum cassia wood extract 5.00
100152 pachyrizus erosus root extract 5.00
100165 curcuma heyneana root powder 2.50

Lulur Sekar Melati


KODE BAHAN %
100150 Rice powder 89.10
100120 Corn Starch 5.00
100152 Yam Bean Extract 5.00
100165 Temu giring 0.50
130317 Parfume Melati 0.40

Lulur Cokelat
KODE BAHAN %
100149 Oriza sativa Starch 50.00
100112 Cocoa (Theobroma Cacao) Extract 40.00
100165 Curcuma heyneana root Powder 10.00

Massage Cream
KODE BAHAN %
31001000 Prod antara massage cream 99.70
130334 Fragance Florina 6098 0.30

Massage Oil Jasmine


KODE BAHAN %
120238 White oil 99.10
130317 Fragance Melati Keraton 0.30
120256 polysorbate 20 0.10
120218 olive oil 0.05

Massage Oil
KODE BAHAN %
120238 Mineral oil 99.10
130319 Fragance Passion Fruit 1507 0.30
120256 polysorbate 20 0.10
120218 olive oil 0.05

Milk Bath Powder


KODE BAHAN %
100120 Corn Starch 90.87
100113 Milk 9.00
130330 Fragance Lavender SPC 0.13
Air Mawar
KODE BAHAN %
120232 Aqua 88.547
120233 Alkohol 10.00
120258 Ekstrak rose 1.00
100160 sodium benzoate 0.20
130324 Parfume rose centifolia 0.100
120210 PEG 40 hydrogrenate castrol oil 0.100
100122 EDTA 0.05
140409 CI 14720 (carmoisine) 0.003

Acne Lotion
KODE BAHAN %
120232 aqua 49.05
120233 Alkohol 40.00
100163 Sulfur powder 5.00
120208 Gliserin 5.00
100115 Carbomer 0.30
120237 Triethanolamin 0.20
120269 Tea tree extract 0.20
120236 D phantenol 0.10
100102 Allantoin 0.10
130320 Peppermint (mentha piperita) oil 0.05

Cleansing Milk
KODE BAHAN %
31003000 Antara Cleansing milk 99.75
130303 Fragance Cucumber 0.10
120200 Ekstrak lidah buaya 0.10
130353 fragrance herbal 0.05

Cleansing Milk Green Tea


KODE BAHAN %
31003000 Antara Cleansing milk 98.83
120209 extract green tea 1.00
130309 Fragrance Green tea 0.10
140408 CI 19140 (tartrazine) 0.05
140407 CI 42090 (briliiant blue) 0.02

Face Mask Anti Jerawat


KODE BAHAN %
100109 Kaolin/Bolus Alba 70.00
100120 Corn (zea mays)Starch 15.00
100150 Oriza Sativa starch 10.00
100165 sulfur 5.00
Face Mask Susu
KODE BAHAN %
100109 Kaolin/Bolus Alba 75.00
100120 Corn (Zea Mays) Starch 10.00
100150 Oriza Sativa Rose Brand 10.00
100113 Milk 5.00

Face Mask Lightening


KODE BAHAN %
100109 Kaolin/Bolus Alba 60.00
100150 Rice (oryza sativa) Starch 20.00
100120 Corn (Zea Mays) Starch 15.00
100152 pachyrrhzus eosus root extract 5.00

Face Massaage Cream


KODE BAHAN %
31001000 P.Antara massage cream 50.00
130330 Lavende sweet bm 0.10
31001200 Antara cleansing milk 49.90

Face Tonic Lemon


KODE BAHAN %
120232 Aqua 88.55
120233 Alkohol 10.00
120273 ekstrack lemon 1.00
100160 Sodium benzoate 0.20
130314 Fragance Lemon Maroc 0.10
120210 PEG 40 Hydrogenate castrol oil 0.10
140408 CI 19140 (tartrazine) 0.05

Face Tonic
KODE BAHAN %
120232 Aqua 84.55
120233 Alkohol 15.00
100160 Sodium benzoate 0.20
130303 Fragance Cucumber 0.10
120210 PEG 40 Hydrogenate castrol oil 0.10
130310 Fragrance Herbal Bp 12256 0.05

Face Scrub
KODE BAHAN %
31001000 antara massage cream 40.45
31001200 antara cleansing milk 58.45
130330 Fragance Lavande sweet BM 0.10
100153 PE Bread 20pc 1.00

Sabun Muka
KODE BAHAN %
120232 aqua 83.60
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
100122 Tetrasodium EDTA 0.60
120206 DMDM Hydantoin 0.14
120208 glyserin 0.10
130330 Lavender sweet BM 0.10
100178 NAOH 15% 0.07
100103 Citrid Acid 30% 0.04

Whitening Serum
KODE BAHAN %
31003200 base serum 91.90
100193 Niacinamide 5.00
100191 Ethyl ascorbic acid 3.00
130332 Fragrance orange 2232 0.10
Hand And Foot Cuticle Softener
KODE BAHAN %
31001700 Antara body lotion 99.40
120218 Olive Oil 0.30
130320 Peppermint Oil 0.20
120206 DM DM Hydantoin 0.10

Hand And Foot Bath Lavender


KODE BAHAN %
120232 Aqua 84.06950
120241 Sodium Laureth Sulfate 10.00000
100124 Sodium Chloride 3.35000
120201 Cocoamido Propyl Betain 2.00000
130330 Parfume Lavende sweet bm 01877 0.30000
120206 DMDM hydantoin 0.20000
100122 Tetrasodium EDTA 0.05000
100103 citric acid 0.01050
100178 NAOH 0.01050
140407 CI 42090(Brilliant Blue) 0.00500
140409 CI 14720 (carmoisine) 0.00300

Hand And Foot Bath Mint


KODE BAHAN %
120232 Aqua 83.320
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
100122 Tetra sodium EDTA 7,5% 0.60
130320 peppermint oil 0.30
120206 DmDm Hydantoin 0.20
100178 NAOH 15% 0.07
140407 CI 42090 10% 0.100
100103 citrid acid 30% 0.06

Hand And Foot Lotion


KODE BAHAN %
31001700 P.antara body lotion 99.80
130320 Peppermint oil 0.10
120213 licorice extract 0.10

Hand And Foot Massage Cream


KODE BAHAN %
31001000 Antara massage cream 59.80
31001700 Antara Body Lotion 40.00
130320 Peppermint oil 0.20
Hand And Foot Scrub
KODE BAHAN %
31001000 P.antara massage cream 40.00
31001200 P antara Body Lotion 58.30
100153 PE Beards 20pc 1.50
130320 Peppermint oil 0.20

Hand Soap Apple Fragarance


KODE BAHAN %
120232 aqua 83.04
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
130345 Parfume Apple 0.30
120206 DMDM Hydantoin 0.20
100122 Tetrasodium EDTA 0.05
100103 Citrid Acid 0.01
100178 NAOH 0.01
140407 color CI19140(Tartazine) 0.02
140408 color CI 42090 (brilliant blue) 0.02

Hand Soap Strawberry Fragarance


KODE BAHAN %
120232 aqua 84.07
120241 Sodium Laureth Sulfate 10.00
100124 Sodium Chloride 3.35
120201 Cocoamido Propyl Betain 2.00
130322 Parfume fraise 02094 0.30
120206 DMDM Hydantoin 0.20
100122 Tetrasodium EDTA 0.05
100103 Citrid Acid 0.01
100178 NAOH 0.01
140409 color CI14720 (carmoisine) 0.01

You might also like