LOTION (Untuk 30 Botol)

Bahan Formula (gr) H.O (mL) Formula Harga

Water 2135 61% Rp 86.000
Glycerine 175 5%
mango butter 350 10% Rp 200.000
olive elmusifier wax 140 4% Rp 463.794
glyceryl stearate 70 2% Rp 71.900
cetyl alcohol 87.5 2,5%

vitamin E oil 35 1% Rp 194.004

preservative eco 35 1% Rp 87.600
essential oil 35 1% Rp 222.768
Xanthan gum 17.5 0.5%
Fractionated coconut oil 525 15% Rp 166.056
Rp 1.492.122

TOTAL KESELURUHAN
Lotion Rp 1.492.122
Sabun Rp 451.452
Keperluan lainnya Rp 2.056.616
Rp 4.000.190
 SABUN CAIR (Untuk 30 Botol)
Bahan Formula (gr) H.O (mL) Formula (%) Harga
Shea butter 200 2.5 Rp 88.332
Olive Emulsifier 240 3
Decyl glucoside 2400 30 Rp 122.196
Cocobetaine 800 10 Rp 123.318
Coloidal oatmeal 80 1 Rp 117.606
Glycerine 160 2

Xanthan gum 40 0.5

Preservative eco 80 1
Water 4000 50
Vitamin E 80 1
Essential Oil 80 1
Rp 451.452
 KEPERLUAN LAINNYA
Nama QTY Harga
Botol Pump 30 btl Rp 131.376
Pot Jar 30 btl Rp 328.440
Kontrakan/rumah produksi 1 bln Rp 1.200.000
Listrik 135 kwh Rp 200.000
Masker 1 pck Rp 26.800
Sunlight 1 pck Rp 30.000
Grab (antar alat ke kontrakan) Rp 100.000
Tissue 2 pck Rp 40.000
Rp 2.056.616