SPJ, PT

Bill of Material Detail

BOM No. : BWF1-(1 LTR)
Description : Formula 1 Body Wash 1 Liter
Standard
Detail No. Detail Description Quantity Unit Cost Total Cost
Material
1006 Emal Powder 10P HD 50,00 Grm 57,00 2.850,00
1000 Texaphon-Emal 270 50,00 Grm 26,00 1.300,00
1007 Comperlan 20,00 Grm 55,00 1.100,00
1003 EDTA4NA 0,50 Grm 75,00 37,50
1015 Garam Halus-NaCl 50,00 Grm 7,00 350,00
1038 Gliserin 2,00 Grm 27,00 54,00
1023 Biang Parfum Floral Jasmine 1,00 mL 300,00 300,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1043 Aquadest 824,50 mL 1,00 824,50
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 7.236,00
BOM No. : CF1-CUPIR1LT
Description : Formula 1 Sabun Cupir 1 Ltr
Standard
Detail No. Detail Description Quantity Unit Cost Total Cost
Material
1000 Texaphon-Emal 270 133,30 Grm 26,00 3.465,80
1001 Caustic Soda Flake Cina 9 ( NaOH ) 3,30 Grm 20,00 66,00
1002 Sodium Benzoat 13,30 Grm 39,00 518,70
1003 EDTA4NA 10,00 Grm 75,00 750,00
1005 ABS 20,00 Grm 22,00 440,00
1004 Sodium Sulfate IBR 133,30 Grm 6,00 799,80
1011 Biang Parfum Jeruk Nipis 1,00 mL 400,00 400,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1040 Pewarna Sabun Apple Green 1,00 Grm 200,00 200,00
1043 Aquadest 682,80 mL 1,00 682,80
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 7.743,10
BOM No. : CF2-CUPIR1LT
Description : Formula 2 Sabun Cupir 1 Ltr
Standard
Detail No. Detail Description Quantity Unit Cost Total Cost
Material
1000 Texaphon-Emal 270 100,00 Grm 26,00 2.600,00
1001 Caustic Soda Flake Cina 9 ( NaOH ) 1,00 Grm 20,00 20,00
1002 Sodium Benzoat 0,10 Grm 39,00 3,90
1003 EDTA4NA 0,10 Grm 75,00 7,50
1005 ABS 20,00 Grm 22,00 440,00
1004 Sodium Sulfate IBR 25,00 Grm 6,00 150,00
1011 Biang Parfum Jeruk Nipis 2,00 mL 400,00 800,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1040 Pewarna Sabun Apple Green 1,00 Grm 200,00 200,00
1043 Aquadest 848,80 mL 1,00 848,80
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 5.490,20
BOM No. : CF2a-CUPIR1LT
Description : Formula 2a Sabun Cupir 1 Ltr
Standard
Detail No. Detail Description Quantity Unit Cost Total Cost
Material
1000 Texaphon-Emal 270 70,00 Grm 26,00 1.820,00
1001 Caustic Soda Flake Cina 9 ( NaOH ) 1,00 Grm 20,00 20,00
1002 Sodium Benzoat 0,10 Grm 39,00 3,90
1003 EDTA4NA 0,10 Grm 75,00 7,50
1005 ABS 20,00 Grm 22,00 440,00

Page 1 of 6
BOM No. : CF2a-CUPIR1LT
Description : Formula 2a Sabun Cupir 1 Ltr
1004 Sodium Sulfate IBR 25,00 Grm 6,00 150,00
1011 Biang Parfum Jeruk Nipis 2,00 mL 400,00 800,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1040 Pewarna Sabun Apple Green 1,00 Grm 200,00 200,00
1043 Aquadest 878,80 mL 1,00 878,80
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 4.740,20
BOM No. : CF3-CUPIR1LT
Description : Formula 3 Sabun Cupir 1 Ltr
Material
1007 Comperlan 10,00 Grm 55,00 550,00
1044 Citric Acid / Citrun 0,20 Grm 20,00 4,00
1003 EDTA4NA 10,00 Grm 75,00 750,00
1005 ABS 30,00 Grm 22,00 660,00
1015 Garam Halus-NaCl 50,00 Grm 7,00 350,00
1012 Natrosol 0,20 Grm 147,00 29,40
1016 Nony Phenol-10 Tergitol/Arkopal N100 1,00 mL 42,00 42,00
1040 Pewarna Sabun Apple Green 2,00 mG 20,00 40,00
1000 Texaphon-Emal 270 100,00 Grm 26,00 2.600,00
1011 Biang Parfum Jeruk Nipis 10,00 mL 400,00 4.000,00
1043 Aquadest 786,60 mL 1,00 786,60
1.000,00 9.812,00
BOM No. : CF4-CUPIR1LT
Description : Formula 4 Sabun Cupir 1 Ltr
Material
WIP-Atinsoft Larutan Atinsoft (ABS 24%) 66,00 mL 6,50 428,74
1000 Texaphon-Emal 270 70,00 Grm 26,00 1.820,00
1015 Garam Halus-NaCl 1,00 Grm 7,00 7,00
1040 Pewarna Sabun Apple Green 0,29 Grm 200,00 58,00
1011 Biang Parfum Jeruk Nipis 3,00 mL 400,00 1.200,00
1043 Aquadest 859,71 mL 1,00 859,71
1.000,00 4.373,45
BOM No. : DCF1-(1 LTR)
Description : Formula 1 Deterjen Cair 1 Liter
Material
1044 Citric Acid / Citrun 18,00 Grm 20,00 360,00
1003 EDTA4NA 10,00 Grm 75,00 750,00
1004 Sodium Sulfate IBR 110,00 Grm 6,00 660,00
1027 Pewarna Sabun Brillian Blue 1,00 mG 20,00 20,00
1000 Texaphon-Emal 270 90,00 Grm 26,00 2.340,00
1031 Water Glass 90,00 Grm 12,00 1.080,00
1014 Biang Parfum Snapy 10,00 mL 350,00 3.500,00
1043 Aquadest 671,00 mL 1,00 671,00
1.000,00 9.381,00
BOM No. : HSF1- (1 LTR)
Description : Formula 1 Hand Soap 1 Liter
Material
1006 Emal Powder 10P HD 50,00 Grm 57,00 2.850,00
1000 Texaphon-Emal 270 50,00 Grm 26,00 1.300,00
1007 Comperlan 20,00 Grm 55,00 1.100,00
1003 EDTA4NA 0,50 Grm 75,00 37,50
1015 Garam Halus-NaCl 50,00 Grm 7,00 350,00
1040 Pewarna Sabun Apple Green 0,10 Grm 200,00 20,00
1020 Biang Parfum Apel 1,00 mL 400,00 400,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1043 Aquadest 826,40 mL 1,00 826,40
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 7.303,90
BOM No. : HSF2-(1LTR)
Description : Formula 2 Hand Soap 1 Liter
Material

Page 2 of 6
BOM No. : HSF2-(1LTR)
Description : Formula 2 Hand Soap 1 Liter
1000 Texaphon-Emal 270 100,00 Grm 26,00 2.600,00
1007 Comperlan 2,00 Grm 55,00 110,00
1003 EDTA4NA 0,50 Grm 75,00 37,50
1015 Garam Halus-NaCl 50,00 Grm 7,00 350,00
1040 Pewarna Sabun Apple Green 0,10 Grm 200,00 20,00
1020 Biang Parfum Apel 1,00 mL 400,00 400,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1043 Aquadest 844,40 mL 1,00 844,40
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 4.781,90
BOM No. : HSF3-(1 LTR)
Description : Formula 3 Hand Soap 1 Liter
Material
1000 Texaphon-Emal 270 100,00 Grm 26,00 2.600,00
1038 Gliserin 2,00 Grm 27,00 54,00
1002 Sodium Benzoat 1,00 Grm 39,00 39,00
1015 Garam Halus-NaCl 50,00 Grm 7,00 350,00
1040 Pewarna Sabun Apple Green 0,10 Grm 200,00 20,00
1020 Biang Parfum Apel 1,00 mL 400,00 400,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1043 Aquadest 843,90 mL 1,00 843,90
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1.000,00 4.726,90
BOM No. : HSF4-(1 LTR)
Description : Formula 4 Hand Soap 1 Liter
Material
1000 Texaphon-Emal 270 100,00 Grm 26,00 2.600,00
1038 Gliserin 2,00 Grm 27,00 54,00
1002 Sodium Benzoat 0,25 Grm 39,00 9,75
1015 Garam Halus-NaCl 50,00 Grm 7,00 350,00
1040 Pewarna Sabun Apple Green 0,10 Grm 200,00 20,00
1020 Biang Parfum Apel 1,00 mL 400,00 400,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1043 Aquadest 843,40 mL 1,00 843,40
1044 Citric Acid / Citrun 1,00 Grm 20,00 20,00
1003 EDTA4NA 0,25 Grm 75,00 18,75
1007 Comperlan 1,00 Grm 55,00 55,00
1.000,00 4.770,90
BOM No. : HSF5-(1 LTR)
Description : Formula 5 Hand Soap 1 Liter
Material
1000 Texaphon-Emal 270 180,00 Grm 26,00 4.680,00
1032 Thipol 10,00 mL 7,00 70,00
WIP-NaCL 18% Larutan Garam 18 % 180,00 mL 2,08 374,40
1003 EDTA4NA 4,00 Grm 75,00 300,00
1037 Pewarna Sabun Merah Cabe 0,20 Grm 200,00 40,00
1024 Biang Parfum Strawbery 4,00 mL 400,00 1.600,00
1043 Aquadest 621,80 mL 1,00 621,80
1.000,00 7.686,20
BOM No. : KF1-KBL (1 LTR)
Description : Formula 1 Karbol 1 Liter
Material
1032 Thipol 33,30 mL 7,00 233,10
1033 Pine Oil 33,30 mL 85,00 2.830,50
1035 Biang Parfum Sereh 2,00 mL 400,00 800,00
1029 Fixativ / solfoil 2,00 Grm 400,00 800,00
1016 Nony Phenol-10 Tergitol/Arkopal N100 1,00 mL 42,00 42,00
1043 Aquadest 928,40 mL 1,00 928,40
1.000,00 5.634,00
BOM No. : PDF1-(1 LTR)
Description : Formula 1 Parfum Landry

Page 3 of 6
BOM No. : PDF1-(1 LTR)
Description : Formula 1 Parfum Landry
Material
1049 Metanol 900,00 mL 10,00 9.000,00
1029 Fixativ / solfoil 10,00 Grm 400,00 4.000,00
1014 Biang Parfum Snapy 50,00 mL 350,00 17.500,00
1043 Aquadest 40,00 mL 1,00 40,00
1.000,00 30.540,00
BOM No. : PLF1-(1 LTR)
Description : Formula 1 Pembersih Lantai 1 Liter
Material
1012 Natrosol 7,00 Grm 147,00 1.029,00
1046 Benzalkonium Chloride / Sanisol RCA 18,00 Grm 0,00 0,00
1016 Nony Phenol-10 Tergitol/Arkopal N100 10,00 mL 42,00 420,00
1003 EDTA4NA 0,25 Grm 75,00 18,75
1009 Biang Parfum Lemon Citrus 1,00 mL 440,00 440,00
1039 Pewarna Sabun Egg Yellow 0,10 Grm 200,00 20,00
1043 Aquadest 963,65 mL 1,00 963,65
1.000,00 2.891,40
BOM No. : PLF2-(1 LTR)
Description : Formula 2 Pembersih Lantai 1 Liter
Material
1012 Natrosol 7,00 Grm 147,00 1.029,00
1032 Thipol 18,00 mL 7,00 126,00
1016 Nony Phenol-10 Tergitol/Arkopal N100 10,00 mL 42,00 420,00
1003 EDTA4NA 0,25 Grm 75,00 18,75
1009 Biang Parfum Lemon Citrus 1,00 mL 440,00 440,00
1039 Pewarna Sabun Egg Yellow 0,10 Grm 200,00 20,00
1043 Aquadest 963,65 mL 1,00 963,65
1.000,00 3.017,40
BOM No. : PLF3-(1 LTR)
Description : Formula 3 Pembersih Lantai 1 Liter
Material
1012 Natrosol 7,00 Grm 147,00 1.029,00
1016 Nony Phenol-10 Tergitol/Arkopal N100 10,00 mL 42,00 420,00
1032 Thipol 18,00 mL 7,00 126,00
1039 Pewarna Sabun Egg Yellow 0,20 Grm 200,00 40,00
1009 Biang Parfum Lemon Citrus 10,00 mL 440,00 4.400,00
1003 EDTA4NA 1,00 Grm 75,00 75,00
1043 Aquadest 953,80 mL 1,00 953,80
1.000,00 7.043,80
BOM No. : SBF1-(1 LTR)
Description : Formula 1 Semir Ban 1 Liter
Material
1003 EDTA4NA 10,00 Grm 75,00 750,00
1016 Nony Phenol-10 Tergitol/Arkopal N100 10,00 mL 42,00 420,00
1017 Silicon Emulsion KTL 20,00 Grm 35,00 700,00
1028 Silicon Oil 100,00 Grm 105,00 10.500,00
1018 Thickener (NO) 10,00 Grm 65,00 650,00
1043 Aquadest 850,00 mL 1,00 850,00
1.000,00 13.870,00
BOM No. : SF1-(1 LTR)
Description : Formula 1 Softener/Pelembut Pakaian 1LTR
Material
1008 Super Soft/Bahan Pelembut 200,00 Grm 12,00 2.400,00
1010 Biang Parfum Downy Merah 1,00 mL 400,00 400,00
1029 Fixativ / solfoil 1,00 Grm 400,00 400,00
1027 Pewarna Sabun Brillian Blue 0,50 Grm 200,00 100,00
1043 Aquadest 797,50 mL 1,00 797,50
1.000,00 4.097,50
BOM No. : SF2-(1 LTR)
Description : Formula 2 Softener/Pelembut Pakaian 1LTR

Page 4 of 6
BOM No. : SF2-(1 LTR)
Description : Formula 2 Softener/Pelembut Pakaian 1LTR
Material
1030 Tetranyl 50,00 Grm 55,00 2.750,00
1014 Biang Parfum Snapy 2,50 mL 350,00 875,00
1013 Propilen Glikol 1,50 Grm 45,00 67,50
1043 Aquadest 946,00 mL 1,00 946,00
1.000,00 4.638,50
BOM No. : SMF1-(1 LTR)
Description : Formula 1 Shampoo Mobil 1 Liter
Material
1000 Texaphon-Emal 270 50,00 Grm 26,00 1.300,00
1005 ABS 70,00 Grm 22,00 1.540,00
1003 EDTA4NA 10,00 Grm 75,00 750,00
1043 Aquadest 870,00 mL 1,00 870,00
1.000,00 4.460,00
BOM No. : SMF2-(1 LTR)
Description : Formula 2 Shampoo Mobil 1 Liter
Material
1005 ABS 70,00 Grm 22,00 1.540,00
1000 Texaphon-Emal 270 50,00 Grm 26,00 1.300,00
1003 EDTA4NA 10,00 Grm 75,00 750,00
1025 Biang Parfum Vanila 1,00 mL 500,00 500,00
1043 Aquadest 869,00 mL 1,00 869,00
1.000,00 4.959,00
BOM No. : SMF3-(1 LTR)
Description : Formula 3 Shampoo Mobil 1 Liter
Material
1005 ABS 72,00 Grm 22,00 1.584,00
1000 Texaphon-Emal 270 50,00 Grm 26,00 1.300,00
1003 EDTA4NA 10,00 Grm 75,00 750,00
1037 Pewarna Sabun Merah Cabe 25,00 mG 20,00 500,00
1025 Biang Parfum Vanila 1,00 mL 500,00 500,00
1043 Aquadest 842,00 mL 1,00 842,00
1.000,00 5.476,00
BOM No. : SMF4-(1 LTR)
Description : Formula 4 Shampoo Mobil 1 Liter
Material
1007 Comperlan 10,00 Grm 55,00 550,00
1003 EDTA4NA 10,00 Grm 75,00 750,00
1015 Garam Halus-NaCl 90,00 Grm 7,00 630,00
1037 Pewarna Sabun Merah Cabe 2,00 mG 20,00 40,00
1000 Texaphon-Emal 270 90,00 Grm 26,00 2.340,00
1043 Aquadest 798,00 mL 1,00 798,00
1.000,00 5.108,00
BOM No. : WIP-Atinsoft (ABS24%)
Description : Larutan Atinsoft (ABS24%)
Material
1005 ABS 24,00 Grm 22,00 528,00
WIP-NaOH 40% Larutan NaOH 40 % 6,00 mL 8,60 51,60
1043 Aquadest 70,00 mL 1,00 70,00
100,00 649,60
BOM No. : WIP-NaCL 18%
Description : Larutan NaCL 18%
Material
1015 Garam Halus-NaCl 18,00 Grm 7,00 126,00
1043 Aquadest 82,00 mL 1,00 82,00
100,00 208,00
BOM No. : WIP-NaOH 40%
Description : Larutan Kaustik 40 %
Material
1001 Caustic Soda Flake Cina 9 ( NaOH ) 40,00 Grm 20,00 800,00

Page 5 of 6
BOM No. : WIP-NaOH 40%
Description : Larutan Kaustik 40 %
1043 Aquadest 60,00 mL 1,00 60,00
100,00 860,00

Page 6 of 6