Setting Price

A B C D E F G H I
No PO Part Number Description Buying Price PPN 11% Delivery COGS Setting Price
(11% X E) (E + F + G) (1,5 X H)

0 24.500/kg 1.5
C27 2,155,000,000 237,050,000 2,200,000 2,394,250,000.00 2,944,927,500
 J K L M N O P
PPH25 2,5% Zakat2,5% MNJ COST 5% Net Selling Modal Profit % Margin
(2,5% X I) (2,5% X I) (5%XI) (I - K) (H + J) (L - M) (N/M)

3% 2.50% 2.50% ###

73,623,187.50 73,623,187.50 147,246,375.00 2,724,057,937.50 2,467,873,187.50 256,184,750.00 11%