Kepo.id Price Monitor

#	Variant	Kepo Display	Kepo Final	Takapedia Display	Takapedia Final	SipShop Display	SipShop Final	Benchmark	Benchmark Final	▶ Recommended Display	New Kepo Final	Gap Now	Gap Required	Excess	Action	HPP (COGS)	Margin	Margin %	P/L	COGS Source
1	Membership Mingguan	Rp 27.407	Rp 27.802	Rp 29.447	Rp 29.741	Rp 26.453	Rp 26.718	SipShop	Rp 26.718	Rp 26.289	Rp 26.668	Rp -1.084	Rp 50	Rp -1.134	LOWER	-	-	-	-	-
2	Membership Bulanan	Rp 81.974	Rp 83.154	Rp 88.270	Rp 89.153	Rp 79.303	Rp 80.096	SipShop	Rp 80.096	Rp 78.909	Rp 80.045	Rp -3.058	Rp 50	Rp -3.108	LOWER	-	-	-	-	-
3	Membership Mingguan	Rp 27.407	Rp 27.802	-	-	Rp 27.576	Rp 27.852	SipShop	Rp 27.852	Rp 27.407	Rp 27.802	Rp 50	Rp 50	Rp 0	KEEP	-	-	-	-	-
4	BP Card	Rp 43.899	Rp 44.531	Rp 44.141	Rp 44.582	Rp 44.279	Rp 44.722	Takapedia	Rp 44.582	Rp 43.899	Rp 44.531	Rp 51	Rp 50	Rp 1	KEEP	-	-	-	-	-
5	Membership Bulanan	Rp 81.974	Rp 83.154	-	-	Rp 82.381	Rp 83.205	SipShop	Rp 83.205	Rp 81.974	Rp 83.154	Rp 51	Rp 50	Rp 1	KEEP	-	-	-	-	-
6	5 Diamonds	Rp 880	Rp 893	Rp 965	Rp 975	Rp 889	Rp 898	SipShop	Rp 898	Rp 875	Rp 888	Rp 5	Rp 10	Rp -5	LOWER	Rp 865	Rp 15	1.7%	PROFIT	IDV
7	12 Diamonds	Rp 1.911	Rp 1.939	Rp 1.930	Rp 1.949	Rp 1.922	Rp 1.941	SipShop	Rp 1.941	Rp 1.903	Rp 1.930	Rp 2	Rp 10	Rp -8	LOWER	Rp 1.730	Rp 181	10.5%	PROFIT	IDV
8	70 Diamonds	Rp 9.589	Rp 9.727	Rp 9.642	Rp 9.738	Rp 9.587	Rp 9.683	SipShop	Rp 9.683	Rp 9.535	Rp 9.672	Rp -44	Rp 10	Rp -54	LOWER	Rp 8.650	Rp 939	10.9%	PROFIT	IDV
9	100 Diamonds	Rp 14.143	Rp 14.347	Rp 15.430	Rp 15.584	Rp 14.036	Rp 14.176	SipShop	Rp 14.176	Rp 13.964	Rp 14.165	Rp -171	Rp 10	Rp -181	LOWER	Rp 13.840	Rp 303	2.2%	PROFIT	IDV
10	140 Diamonds	Rp 19.189	Rp 19.465	Rp 19.283	Rp 19.476	Rp 19.173	Rp 19.365	SipShop	Rp 19.365	Rp 19.080	Rp 19.355	Rp -100	Rp 10	Rp -110	LOWER	Rp 17.300	Rp 1.889	10.9%	PROFIT	IDV
11	210 Diamonds	Rp 28.456	Rp 28.866	Rp 28.925	Rp 29.214	-	-	Takapedia	Rp 29.214	Rp 28.750	Rp 29.164	Rp 348	Rp 50	Rp 298	RAISE	Rp 25.950	Rp 2.506	9.7%	PROFIT	IDV
12	300 Diamonds	Rp 41.926	Rp 42.530	-	-	Rp 41.894	Rp 42.313	SipShop	Rp 42.313	Rp 41.663	Rp 42.263	Rp -217	Rp 50	Rp -267	LOWER	Rp 38.060	Rp 3.866	10.2%	PROFIT	IDV
13	355 Diamonds	Rp 47.947	Rp 48.637	Rp 48.206	Rp 48.688	Rp 47.933	Rp 48.412	SipShop	Rp 48.412	Rp 47.675	Rp 48.362	Rp -225	Rp 50	Rp -275	LOWER	Rp 43.250	Rp 4.697	10.9%	PROFIT	IDV
14	360 Diamonds	Rp 48.885	Rp 49.589	Rp 49.171	Rp 49.663	Rp 48.818	Rp 49.306	SipShop	Rp 49.306	Rp 48.556	Rp 49.255	Rp -283	Rp 50	Rp -333	LOWER	Rp 44.115	Rp 4.770	10.8%	PROFIT	IDV
15	10 Diamonds	Rp 1.763	Rp 1.788	Rp 1.930	Rp 1.949	Rp 1.773	Rp 1.791	SipShop	Rp 1.791	Rp 1.755	Rp 1.780	Rp 3	Rp 10	Rp -7	LOWER	Rp 1.730	Rp 33	1.9%	PROFIT	IDV
16	15 Diamonds	Rp 2.647	Rp 2.685	Rp 2.894	Rp 2.923	Rp 2.656	Rp 2.683	SipShop	Rp 2.683	Rp 2.635	Rp 2.673	Rp -2	Rp 10	Rp -12	LOWER	Rp 2.595	Rp 52	2.0%	PROFIT	IDV
17	20 Diamonds	Rp 3.532	Rp 3.583	Rp 3.859	Rp 3.898	Rp 3.539	Rp 3.574	SipShop	Rp 3.574	Rp 3.513	Rp 3.564	Rp -9	Rp 10	Rp -19	LOWER	Rp 3.460	Rp 72	2.1%	PROFIT	IDV
18	25 Diamonds	Rp 4.414	Rp 4.478	Rp 4.823	Rp 4.871	Rp 4.422	Rp 4.466	SipShop	Rp 4.466	Rp 4.392	Rp 4.455	Rp -12	Rp 10	Rp -22	LOWER	Rp 4.325	Rp 89	2.1%	PROFIT	IDV
19	30 Diamonds	Rp 5.298	Rp 5.374	Rp 5.788	Rp 5.846	Rp 5.306	Rp 5.359	SipShop	Rp 5.359	Rp 5.273	Rp 5.349	Rp -15	Rp 10	Rp -25	LOWER	Rp 5.190	Rp 108	2.1%	PROFIT	IDV
20	40 Diamonds	Rp 6.641	Rp 6.737	Rp 7.717	Rp 7.794	Rp 6.640	Rp 6.706	SipShop	Rp 6.706	Rp 6.600	Rp 6.695	Rp -31	Rp 10	Rp -41	LOWER	Rp 6.920	Rp -279	-4.0%	LOSS	IDV
21	50 Diamonds	Rp 7.067	Rp 7.169	Rp 7.714	Rp 7.791	Rp 7.018	Rp 7.088	SipShop	Rp 7.088	Rp 6.977	Rp 7.077	Rp -81	Rp 10	Rp -91	LOWER	Rp 6.920	Rp 147	2.1%	PROFIT	IDV
22	55 Diamonds	Rp 8.631	Rp 8.755	Rp 8.679	Rp 8.766	-	-	Takapedia	Rp 8.766	Rp 8.631	Rp 8.755	Rp 11	Rp 10	Rp 1	KEEP	Rp 7.785	Rp 846	10.9%	PROFIT	IDV
23	75 Diamonds	Rp 10.482	Rp 10.633	Rp 10.607	Rp 10.713	Rp 10.472	Rp 10.577	SipShop	Rp 10.577	Rp 10.416	Rp 10.566	Rp -56	Rp 10	Rp -66	LOWER	Rp 9.515	Rp 967	10.2%	PROFIT	IDV
24	80 Diamonds	Rp 11.364	Rp 11.528	Rp 11.571	Rp 11.687	Rp 11.356	Rp 11.470	SipShop	Rp 11.470	Rp 11.297	Rp 11.460	Rp -58	Rp 10	Rp -68	LOWER	Rp 10.380	Rp 984	9.5%	PROFIT	IDV
25	90 Diamonds	Rp 13.132	Rp 13.321	Rp 13.501	Rp 13.636	Rp 13.128	Rp 13.259	SipShop	Rp 13.259	Rp 13.060	Rp 13.248	Rp -62	Rp 10	Rp -72	LOWER	Rp 12.110	Rp 1.022	8.4%	PROFIT	IDV
26	120 Diamonds	Rp 16.686	Rp 16.926	Rp 17.356	Rp 17.530	Rp 16.604	Rp 16.770	SipShop	Rp 16.770	Rp 16.522	Rp 16.760	Rp -156	Rp 10	Rp -166	LOWER	Rp 15.570	Rp 1.116	7.2%	PROFIT	IDV
27	130 Diamonds	Rp 18.453	Rp 18.719	Rp 19.285	Rp 19.478	Rp 18.423	Rp 18.607	SipShop	Rp 18.607	Rp 18.333	Rp 18.597	Rp -112	Rp 10	Rp -122	LOWER	Rp 17.300	Rp 1.153	6.7%	PROFIT	IDV
28	145 Diamonds	Rp 20.093	Rp 20.382	Rp 20.248	Rp 20.450	Rp 20.059	Rp 20.260	SipShop	Rp 20.260	Rp 19.962	Rp 20.249	Rp -122	Rp 10	Rp -132	LOWER	Rp 18.165	Rp 1.928	10.6%	PROFIT	IDV
29	150 Diamonds	Rp 20.974	Rp 21.276	Rp 21.212	Rp 21.424	Rp 20.944	Rp 21.153	SipShop	Rp 21.153	Rp 20.842	Rp 21.142	Rp -123	Rp 10	Rp -133	LOWER	Rp 19.030	Rp 1.944	10.2%	PROFIT	IDV
30	160 Diamonds	Rp 22.737	Rp 23.064	Rp 23.141	Rp 23.372	Rp 22.711	Rp 22.938	SipShop	Rp 22.938	Rp 22.602	Rp 22.927	Rp -126	Rp 10	Rp -136	LOWER	Rp 20.760	Rp 1.977	9.5%	PROFIT	IDV
31	170 Diamonds	Rp 23.706	Rp 24.047	Rp 25.071	Rp 25.322	Rp 23.616	Rp 23.852	SipShop	Rp 23.852	Rp 23.503	Rp 23.841	Rp -195	Rp 10	Rp -205	LOWER	Rp 22.490	Rp 1.216	5.4%	PROFIT	IDV
32	190 Diamonds	Rp 26.260	Rp 26.638	Rp 26.998	Rp 27.268	Rp 26.183	Rp 26.445	SipShop	Rp 26.445	Rp 26.020	Rp 26.395	Rp -193	Rp 50	Rp -243	LOWER	Rp 24.220	Rp 2.040	8.4%	PROFIT	IDV
33	200 Diamonds	Rp 28.750	Rp 29.164	Rp 28.926	Rp 29.215	-	-	Takapedia	Rp 29.215	Rp 28.750	Rp 29.164	Rp 51	Rp 50	Rp 1	KEEP	Rp 25.950	Rp 2.800	10.8%	PROFIT	IDV
34	280 Diamonds	Rp 38.348	Rp 38.900	Rp 38.565	Rp 38.951	Rp 38.345	Rp 38.728	SipShop	Rp 38.728	Rp 38.128	Rp 38.677	Rp -172	Rp 50	Rp -222	LOWER	Rp 34.600	Rp 3.748	10.8%	PROFIT	IDV
35	375 Diamonds	Rp 51.530	Rp 52.272	Rp 52.065	Rp 52.586	Rp 51.475	Rp 51.990	SipShop	Rp 51.990	Rp 51.202	Rp 51.939	Rp -282	Rp 50	Rp -332	LOWER	Rp 46.710	Rp 4.820	10.3%	PROFIT	IDV
36	400 Diamonds	Rp 55.054	Rp 55.847	Rp 56.888	Rp 57.457	Rp 54.938	Rp 55.487	SipShop	Rp 55.487	Rp 54.650	Rp 55.437	Rp -360	Rp 50	Rp -410	LOWER	Rp 50.170	Rp 4.884	9.7%	PROFIT	IDV
37	405 Diamonds	Rp 55.054	Rp 55.847	-	-	Rp 54.939	Rp 55.488	SipShop	Rp 55.488	Rp 54.651	Rp 55.438	Rp -359	Rp 50	Rp -409	LOWER	Rp 50.170	Rp 4.884	9.7%	PROFIT	IDV
38	425 Diamonds	Rp 57.547	Rp 58.376	Rp 57.848	Rp 58.426	Rp 57.514	Rp 58.089	SipShop	Rp 58.089	Rp 57.215	Rp 58.039	Rp -287	Rp 50	Rp -337	LOWER	Rp 51.900	Rp 5.647	10.9%	PROFIT	IDV
39	475 Diamonds	Rp 64.659	Rp 65.590	Rp 65.561	Rp 66.217	Rp 64.589	Rp 65.235	SipShop	Rp 65.235	Rp 64.259	Rp 65.184	Rp -355	Rp 50	Rp -405	LOWER	Rp 58.820	Rp 5.839	9.9%	PROFIT	IDV
40	495 Diamonds	Rp 67.147	Rp 68.114	Rp 67.489	Rp 68.164	Rp 67.095	Rp 67.766	SipShop	Rp 67.766	Rp 66.754	Rp 67.715	Rp -348	Rp 50	Rp -398	LOWER	Rp 60.550	Rp 6.597	10.9%	PROFIT	IDV
41	500 Diamonds	Rp 68.095	Rp 69.076	Rp 68.453	Rp 69.138	Rp 67.980	Rp 68.660	SipShop	Rp 68.660	Rp 67.636	Rp 68.610	Rp -416	Rp 50	Rp -466	LOWER	Rp 61.415	Rp 6.680	10.9%	PROFIT	IDV
42	510 Diamonds	Rp 69.859	Rp 70.865	Rp 70.382	Rp 71.086	Rp 69.751	Rp 70.449	SipShop	Rp 70.449	Rp 69.399	Rp 70.398	Rp -416	Rp 50	Rp -466	LOWER	Rp 63.145	Rp 6.714	10.6%	PROFIT	IDV
43	545 Diamonds	Rp 74.264	Rp 75.333	-	-	Rp 74.172	Rp 74.914	SipShop	Rp 74.914	Rp 73.801	Rp 74.864	Rp -419	Rp 50	Rp -469	LOWER	Rp 67.470	Rp 6.794	10.1%	PROFIT	IDV
44	565 Diamonds	Rp 76.745	Rp 77.850	Rp 77.130	Rp 77.901	Rp 76.676	Rp 77.443	SipShop	Rp 77.443	Rp 76.294	Rp 77.393	Rp -407	Rp 50	Rp -457	LOWER	Rp 69.200	Rp 7.545	10.9%	PROFIT	IDV
45	635 Diamonds	Rp 86.345	Rp 87.588	Rp 86.771	Rp 87.639	Rp 86.257	Rp 87.120	SipShop	Rp 87.120	Rp 85.833	Rp 87.069	Rp -468	Rp 50	Rp -518	LOWER	Rp 77.850	Rp 8.495	10.9%	PROFIT	IDV
46	720 Diamonds	Rp 95.943	Rp 97.325	Rp 96.411	Rp 97.375	Rp 95.838	Rp 96.796	SipShop	Rp 96.796	Rp 95.372	Rp 96.745	Rp -529	Rp 50	Rp -579	LOWER	Rp 86.500	Rp 9.443	10.9%	PROFIT	IDV
47	725 Diamonds	Rp 96.903	Rp 98.298	Rp 97.375	Rp 98.349	Rp 96.723	Rp 97.690	SipShop	Rp 97.690	Rp 96.253	Rp 97.639	Rp -608	Rp 50	Rp -658	LOWER	Rp 87.365	Rp 9.538	10.9%	PROFIT	IDV
48	740 Diamonds	Rp 99.507	Rp 100.940	Rp 100.269	Rp 101.272	Rp 99.380	Rp 100.374	SipShop	Rp 100.374	Rp 98.850	Rp 100.273	Rp -566	Rp 100	Rp -666	LOWER	Rp 89.960	Rp 9.547	10.6%	PROFIT	IDV
49	770 Diamonds	Rp 103.031	Rp 104.515	Rp 104.124	Rp 105.165	Rp 102.919	Rp 103.948	SipShop	Rp 103.948	Rp 102.373	Rp 103.847	Rp -567	Rp 100	Rp -667	LOWER	Rp 93.420	Rp 9.611	10.3%	PROFIT	IDV
50	790 Diamonds	Rp 105.493	Rp 107.012	Rp 106.052	Rp 107.113	Rp 105.419	Rp 106.473	SipShop	Rp 106.473	Rp 104.862	Rp 106.372	Rp -539	Rp 100	Rp -639	LOWER	Rp 95.150	Rp 10.343	10.9%	PROFIT	IDV
51	800 Diamonds	Rp 107.349	Rp 108.895	Rp 107.982	Rp 109.062	Rp 107.190	Rp 108.262	SipShop	Rp 108.262	Rp 106.626	Rp 108.161	Rp -633	Rp 100	Rp -733	LOWER	Rp 96.880	Rp 10.469	10.8%	PROFIT	IDV
52	860 Diamonds	Rp 115.092	Rp 116.749	Rp 115.693	Rp 116.850	Rp 115.000	Rp 116.150	SipShop	Rp 116.150	Rp 114.402	Rp 116.049	Rp -599	Rp 100	Rp -699	LOWER	Rp 103.800	Rp 11.292	10.9%	PROFIT	IDV
53	930 Diamonds	Rp 124.692	Rp 126.488	Rp 125.335	Rp 126.588	Rp 124.581	Rp 125.827	SipShop	Rp 125.827	Rp 123.942	Rp 125.727	Rp -661	Rp 100	Rp -761	LOWER	Rp 112.450	Rp 12.242	10.9%	PROFIT	IDV
54	1000 Diamonds	Rp 134.292	Rp 136.226	Rp 134.976	Rp 136.326	Rp 134.162	Rp 135.504	SipShop	Rp 135.504	Rp 133.481	Rp 135.403	Rp -722	Rp 100	Rp -822	LOWER	Rp 121.100	Rp 13.192	10.9%	PROFIT	IDV
55	1050 Diamonds	Rp 141.452	Rp 143.489	Rp 142.689	Rp 144.116	Rp 141.243	Rp 142.655	SipShop	Rp 142.655	Rp 140.531	Rp 142.555	Rp -834	Rp 100	Rp -934	LOWER	Rp 128.020	Rp 13.432	10.5%	PROFIT	IDV
56	1075 Diamonds	Rp 143.889	Rp 145.961	Rp 144.616	Rp 146.062	Rp 143.743	Rp 145.180	SipShop	Rp 145.180	Rp 143.020	Rp 145.079	Rp -781	Rp 100	Rp -881	LOWER	Rp 129.750	Rp 14.139	10.9%	PROFIT	IDV
57	1080 Diamonds	Rp 144.851	Rp 146.937	Rp 145.581	Rp 147.037	Rp 144.628	Rp 146.074	SipShop	Rp 146.074	Rp 143.901	Rp 145.973	Rp -863	Rp 100	Rp -963	LOWER	Rp 130.615	Rp 14.236	10.9%	PROFIT	IDV
58	1450 Diamonds	Rp 191.884	Rp 194.647	Rp 192.820	Rp 194.748	Rp 191.648	Rp 193.564	SipShop	Rp 193.564	Rp 190.717	Rp 193.463	Rp -1.083	Rp 100	Rp -1.183	LOWER	Rp 173.000	Rp 18.884	10.9%	PROFIT	IDV
59	1440 Diamonds	Rp 191.885	Rp 194.648	Rp 192.821	Rp 194.749	Rp 191.648	Rp 193.564	SipShop	Rp 193.564	Rp 190.717	Rp 193.463	Rp -1.084	Rp 100	Rp -1.184	LOWER	Rp 173.000	Rp 18.885	10.9%	PROFIT	IDV
60	2000 Diamonds	Rp 266.805	Rp 270.647	Rp 268.986	Rp 271.676	Rp 266.681	Rp 269.348	SipShop	Rp 269.348	Rp 265.031	Rp 268.847	Rp -1.299	Rp 500	Rp -1.799	LOWER	Rp 241.335	Rp 25.470	10.6%	PROFIT	IDV
61	2020 Diamonds	Rp 271.167	Rp 275.072	Rp 272.844	Rp 275.572	-	-	Takapedia	Rp 275.572	Rp 271.167	Rp 275.072	Rp 500	Rp 500	Rp 0	KEEP	Rp 243.065	Rp 28.102	11.6%	PROFIT	IDV
62	2140 Diamonds	Rp 286.016	Rp 290.135	Rp 288.269	Rp 291.152	Rp 285.843	Rp 288.701	SipShop	Rp 288.701	Rp 284.109	Rp 288.200	Rp -1.434	Rp 500	Rp -1.934	LOWER	Rp 258.635	Rp 27.381	10.6%	PROFIT	IDV
63	2180 Diamonds	Rp 287.482	Rp 291.622	Rp 289.230	Rp 292.122	Rp 287.458	Rp 290.333	SipShop	Rp 290.333	Rp 285.718	Rp 289.832	Rp -1.289	Rp 500	Rp -1.789	LOWER	Rp 259.500	Rp 27.982	10.8%	PROFIT	IDV
64	2200 Diamonds	Rp 291.216	Rp 295.410	Rp 293.088	Rp 296.019	Rp 291.000	Rp 293.910	SipShop	Rp 293.910	Rp 289.244	Rp 293.409	Rp -1.500	Rp 500	Rp -2.000	LOWER	Rp 262.960	Rp 28.256	10.7%	PROFIT	IDV
65	2720 Diamonds	Rp 361.975	Rp 367.187	Rp 365.399	Rp 369.053	Rp 361.606	Rp 365.222	SipShop	Rp 365.222	Rp 359.544	Rp 364.721	Rp -1.965	Rp 500	Rp -2.465	LOWER	Rp 326.970	Rp 35.005	10.7%	PROFIT	IDV
66	3000 Diamonds	Rp 397.841	Rp 403.570	Rp 401.070	Rp 405.081	Rp 397.429	Rp 401.403	SipShop	Rp 401.403	Rp 395.211	Rp 400.902	Rp -2.167	Rp 500	Rp -2.667	LOWER	Rp 359.840	Rp 38.001	10.6%	PROFIT	IDV
67	3640 Diamonds	Rp 479.464	Rp 486.368	Rp 482.049	Rp 486.869	Rp 479.078	Rp 483.869	SipShop	Rp 483.869	Rp 476.507	Rp 483.369	Rp -2.499	Rp 500	Rp -2.999	LOWER	Rp 432.500	Rp 46.964	10.9%	PROFIT	IDV
68	4000 Diamonds	Rp 528.421	Rp 536.030	Rp 531.219	Rp 536.531	Rp 527.868	Rp 533.147	SipShop	Rp 533.147	Rp 525.085	Rp 532.646	Rp -2.883	Rp 500	Rp -3.383	LOWER	Rp 476.615	Rp 51.806	10.9%	PROFIT	IDV
69	4450 Diamonds	Rp 588.899	Rp 597.379	Rp 591.960	Rp 597.880	Rp 588.011	Rp 593.891	SipShop	Rp 593.891	Rp 584.967	Rp 593.391	Rp -3.488	Rp 500	Rp -3.988	LOWER	Rp 531.110	Rp 57.789	10.9%	PROFIT	IDV
70	5500 Diamonds	Rp 727.852	Rp 738.333	Rp 731.752	Rp 739.070	Rp 726.569	Rp 733.835	SipShop	Rp 733.835	Rp 722.924	Rp 733.334	Rp -4.498	Rp 500	Rp -4.998	LOWER	Rp 656.535	Rp 71.317	10.9%	PROFIT	IDV
71	6000 Diamonds	Rp 793.415	Rp 804.840	Rp 798.275	Rp 806.258	Rp 792.021	Rp 799.941	SipShop	Rp 799.941	Rp 788.092	Rp 799.441	Rp -4.899	Rp 500	Rp -5.399	LOWER	Rp 716.220	Rp 77.195	10.8%	PROFIT	IDV
72	6480 Diamonds	Rp 858.638	Rp 871.002	Rp 862.874	Rp 871.503	Rp 857.164	Rp 865.736	SipShop	Rp 865.736	Rp 852.953	Rp 865.236	Rp -5.266	Rp 500	Rp -5.766	LOWER	Rp 774.175	Rp 84.463	10.9%	PROFIT	IDV
73	7290 Diamonds	Rp 959.422	Rp 973.238	Rp 964.097	Rp 973.738	Rp 959.899	Rp 969.498	SipShop	Rp 969.498	Rp 955.242	Rp 968.997	Rp -3.740	Rp 500	Rp -4.240	LOWER	Rp 866.730	Rp 92.692	10.7%	PROFIT	IDV
74	8010 Diamonds	Rp 1.054.921	Rp 1.070.112	Rp 1.060.507	Rp 1.071.112	Rp 1.055.709	Rp 1.066.266	SipShop	Rp 1.066.266	Rp 1.050.143	Rp 1.065.265	Rp -3.846	Rp 1.000	Rp -4.846	LOWER	Rp 953.230	Rp 101.691	10.7%	PROFIT	IDV
75	9800 Diamonds	Rp 1.292.982	Rp 1.311.601	Rp 1.299.605	Rp 1.312.601	Rp 1.292.734	Rp 1.305.661	SipShop	Rp 1.305.661	Rp 1.286.140	Rp 1.304.660	Rp -5.940	Rp 1.000	Rp -6.940	LOWER	Rp 1.167.750	Rp 125.232	10.7%	PROFIT	IDV
76	14580 Diamonds	Rp 1.918.843	Rp 1.946.474	Rp 1.928.193	Rp 1.947.475	Rp 1.919.770	Rp 1.938.968	SipShop	Rp 1.938.968	Rp 1.910.457	Rp 1.937.968	Rp -7.506	Rp 1.000	Rp -8.506	LOWER	Rp 1.733.460	Rp 185.383	10.7%	PROFIT	IDV
77	36500 Diamonds	Rp 4.798.588	Rp 4.867.688	Rp 4.820.483	Rp 4.868.688	Rp 4.804.689	Rp 4.852.736	SipShop	Rp 4.852.736	Rp 4.782.862	Rp 4.851.735	Rp -14.952	Rp 1.000	Rp -15.952	LOWER	Rp 4.338.840	Rp 459.748	10.6%	PROFIT	IDV
78	73100 Diamonds	Rp 9.598.161	Rp 9.736.375	Rp 9.640.965	Rp 9.737.375	Rp 9.622.894	Rp 9.719.123	SipShop	Rp 9.719.123	Rp 9.580.168	Rp 9.718.122	Rp -17.252	Rp 1.000	Rp -18.252	LOWER	Rp 8.688.060	Rp 910.101	10.5%	PROFIT	IDV

Gap Now = Benchmark Final − Kepo Final. Positive means Kepo is cheaper.

Excess = Gap Now − Gap Required. Negative means Kepo needs to be cheaper.

HPP (COGS) = Cost of goods from IDV supplier at 86.5% of face value. Margin = Kepo Display Price − HPP.

LOSS = Selling below cost. PROFIT = You have margin. COGS Source = cheapest supplier for that variant.