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 25.958	Rp 26.218	SipShop	Rp 26.218	Rp 25.796	Rp 26.167	Rp -1.584	Rp 50	Rp -1.634	LOWER	-	-	-	-	-
2	Membership Bulanan	Rp 81.974	Rp 83.154	Rp 88.270	Rp 89.153	Rp 77.818	Rp 78.596	SipShop	Rp 78.596	Rp 77.430	Rp 78.545	Rp -4.558	Rp 50	Rp -4.608	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 43.093	Rp 43.524	SipShop	Rp 43.524	Rp 42.856	Rp 43.473	Rp -1.007	Rp 50	Rp -1.057	LOWER	-	-	-	-	-
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 853	Rp 865	Rp 965	Rp 975	Rp 867	Rp 876	SipShop	Rp 876	Rp 853	Rp 865	Rp 11	Rp 10	Rp 1	KEEP	Rp 865	Rp -12	-1.4%	LOSS	IDV
7	12 Diamonds	Rp 1.879	Rp 1.906	Rp 1.930	Rp 1.949	Rp 1.887	Rp 1.906	SipShop	Rp 1.906	Rp 1.869	Rp 1.896	Rp 0	Rp 10	Rp -10	LOWER	Rp 1.730	Rp 149	8.6%	PROFIT	IDV
8	70 Diamonds	Rp 9.360	Rp 9.495	Rp 9.642	Rp 9.738	Rp 9.408	Rp 9.502	SipShop	Rp 9.502	Rp 9.357	Rp 9.492	Rp 7	Rp 10	Rp -3	LOWER	Rp 8.650	Rp 710	8.2%	PROFIT	IDV
9	100 Diamonds	Rp 13.724	Rp 13.922	Rp 15.430	Rp 15.584	Rp 13.777	Rp 13.915	SipShop	Rp 13.915	Rp 13.707	Rp 13.904	Rp -7	Rp 10	Rp -17	LOWER	Rp 13.840	Rp -116	-0.8%	LOSS	IDV
10	140 Diamonds	Rp 18.729	Rp 18.999	Rp 19.283	Rp 19.476	Rp 18.815	Rp 19.003	SipShop	Rp 19.003	Rp 18.723	Rp 18.993	Rp 4	Rp 10	Rp -6	LOWER	Rp 17.300	Rp 1.429	8.3%	PROFIT	IDV
11	210 Diamonds	Rp 28.750	Rp 29.164	Rp 28.925	Rp 29.214	-	-	Takapedia	Rp 29.214	Rp 28.750	Rp 29.164	Rp 50	Rp 50	Rp 0	KEEP	Rp 25.950	Rp 2.800	10.8%	PROFIT	IDV
12	300 Diamonds	Rp 41.084	Rp 41.676	-	-	Rp 41.093	Rp 41.504	SipShop	Rp 41.504	Rp 40.865	Rp 41.453	Rp -172	Rp 50	Rp -222	LOWER	Rp 38.060	Rp 3.024	7.9%	PROFIT	IDV
13	355 Diamonds	Rp 46.800	Rp 47.474	Rp 48.206	Rp 48.688	Rp 47.036	Rp 47.506	SipShop	Rp 47.506	Rp 46.782	Rp 47.456	Rp 32	Rp 50	Rp -18	LOWER	Rp 43.250	Rp 3.550	8.2%	PROFIT	IDV
14	360 Diamonds	Rp 47.930	Rp 48.620	Rp 49.171	Rp 49.663	Rp 47.904	Rp 48.383	SipShop	Rp 48.383	Rp 47.646	Rp 48.332	Rp -237	Rp 50	Rp -287	LOWER	Rp 44.115	Rp 3.815	8.6%	PROFIT	IDV
15	10 Diamonds	Rp 1.711	Rp 1.736	Rp 1.930	Rp 1.949	Rp 1.729	Rp 1.746	SipShop	Rp 1.746	Rp 1.711	Rp 1.736	Rp 10	Rp 10	Rp 0	KEEP	Rp 1.730	Rp -19	-1.1%	LOSS	IDV
16	15 Diamonds	Rp 2.569	Rp 2.606	Rp 2.894	Rp 2.923	Rp 2.590	Rp 2.616	SipShop	Rp 2.616	Rp 2.569	Rp 2.606	Rp 10	Rp 10	Rp 0	KEEP	Rp 2.595	Rp -26	-1.0%	LOSS	IDV
17	20 Diamonds	Rp 3.426	Rp 3.475	Rp 3.859	Rp 3.898	Rp 3.451	Rp 3.486	SipShop	Rp 3.486	Rp 3.426	Rp 3.475	Rp 11	Rp 10	Rp 1	KEEP	Rp 3.460	Rp -34	-1.0%	LOSS	IDV
18	25 Diamonds	Rp 4.283	Rp 4.345	Rp 4.823	Rp 4.871	Rp 4.312	Rp 4.355	SipShop	Rp 4.355	Rp 4.283	Rp 4.345	Rp 10	Rp 10	Rp 0	KEEP	Rp 4.325	Rp -42	-1.0%	LOSS	IDV
19	30 Diamonds	Rp 5.141	Rp 5.215	Rp 5.788	Rp 5.846	Rp 5.174	Rp 5.226	SipShop	Rp 5.226	Rp 5.141	Rp 5.215	Rp 11	Rp 10	Rp 1	KEEP	Rp 5.190	Rp -49	-0.9%	LOSS	IDV
20	40 Diamonds	Rp 6.504	Rp 6.598	Rp 7.717	Rp 7.794	Rp 6.510	Rp 6.575	SipShop	Rp 6.575	Rp 6.471	Rp 6.564	Rp -23	Rp 10	Rp -33	LOWER	Rp 6.920	Rp -416	-6.0%	LOSS	IDV
21	50 Diamonds	Rp 6.857	Rp 6.956	Rp 7.714	Rp 7.791	Rp 6.889	Rp 6.958	SipShop	Rp 6.958	Rp 6.849	Rp 6.948	Rp 2	Rp 10	Rp -8	LOWER	Rp 6.920	Rp -63	-0.9%	LOSS	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 10.272	Rp 10.420	Rp 10.607	Rp 10.713	Rp 10.272	Rp 10.375	SipShop	Rp 10.375	Rp 10.217	Rp 10.364	Rp -45	Rp 10	Rp -55	LOWER	Rp 9.515	Rp 757	8.0%	PROFIT	IDV
24	80 Diamonds	Rp 11.130	Rp 11.290	Rp 11.571	Rp 11.687	Rp 11.134	Rp 11.245	SipShop	Rp 11.245	Rp 11.075	Rp 11.234	Rp -45	Rp 10	Rp -55	LOWER	Rp 10.380	Rp 750	7.2%	PROFIT	IDV
25	90 Diamonds	Rp 12.850	Rp 13.035	Rp 13.501	Rp 13.636	Rp 12.862	Rp 12.991	SipShop	Rp 12.991	Rp 12.796	Rp 12.980	Rp -44	Rp 10	Rp -54	LOWER	Rp 12.110	Rp 740	6.1%	PROFIT	IDV
26	120 Diamonds	Rp 16.282	Rp 16.516	Rp 17.356	Rp 17.530	Rp 16.296	Rp 16.459	SipShop	Rp 16.459	Rp 16.215	Rp 16.448	Rp -57	Rp 10	Rp -67	LOWER	Rp 15.570	Rp 712	4.6%	PROFIT	IDV
27	130 Diamonds	Rp 17.997	Rp 18.256	Rp 19.285	Rp 19.478	Rp 18.031	Rp 18.211	SipShop	Rp 18.211	Rp 17.942	Rp 18.200	Rp -45	Rp 10	Rp -55	LOWER	Rp 17.300	Rp 697	4.0%	PROFIT	IDV
28	145 Diamonds	Rp 19.697	Rp 19.981	Rp 20.248	Rp 20.450	Rp 19.683	Rp 19.880	SipShop	Rp 19.880	Rp 19.587	Rp 19.869	Rp -101	Rp 10	Rp -111	LOWER	Rp 18.165	Rp 1.532	8.4%	PROFIT	IDV
29	150 Diamonds	Rp 20.555	Rp 20.851	Rp 21.212	Rp 21.424	Rp 20.544	Rp 20.749	SipShop	Rp 20.749	Rp 20.444	Rp 20.738	Rp -102	Rp 10	Rp -112	LOWER	Rp 19.030	Rp 1.525	8.0%	PROFIT	IDV
30	160 Diamonds	Rp 22.270	Rp 22.591	Rp 23.141	Rp 23.372	Rp 22.267	Rp 22.490	SipShop	Rp 22.490	Rp 22.160	Rp 22.479	Rp -101	Rp 10	Rp -111	LOWER	Rp 20.760	Rp 1.510	7.3%	PROFIT	IDV
31	170 Diamonds	Rp 23.143	Rp 23.476	Rp 25.071	Rp 25.322	Rp 23.199	Rp 23.431	SipShop	Rp 23.431	Rp 23.088	Rp 23.420	Rp -45	Rp 10	Rp -55	LOWER	Rp 22.490	Rp 653	2.9%	PROFIT	IDV
32	190 Diamonds	Rp 25.661	Rp 26.031	Rp 26.998	Rp 27.268	Rp 25.698	Rp 25.955	SipShop	Rp 25.955	Rp 25.537	Rp 25.905	Rp -76	Rp 50	Rp -126	LOWER	Rp 24.220	Rp 1.441	5.9%	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 37.654	Rp 38.196	Rp 38.565	Rp 38.951	Rp 37.635	Rp 38.011	SipShop	Rp 38.011	Rp 37.422	Rp 37.961	Rp -185	Rp 50	Rp -235	LOWER	Rp 34.600	Rp 3.054	8.8%	PROFIT	IDV
35	375 Diamonds	Rp 50.503	Rp 51.230	Rp 52.065	Rp 52.586	Rp 50.498	Rp 51.003	SipShop	Rp 51.003	Rp 50.229	Rp 50.952	Rp -227	Rp 50	Rp -277	LOWER	Rp 46.710	Rp 3.793	8.1%	PROFIT	IDV
36	400 Diamonds	Rp 53.934	Rp 54.711	Rp 56.888	Rp 57.457	Rp 53.919	Rp 54.458	SipShop	Rp 54.458	Rp 53.635	Rp 54.407	Rp -253	Rp 50	Rp -303	LOWER	Rp 50.170	Rp 3.764	7.5%	PROFIT	IDV
37	405 Diamonds	Rp 53.934	Rp 54.711	-	-	Rp 53.919	Rp 54.458	SipShop	Rp 54.458	Rp 53.635	Rp 54.407	Rp -253	Rp 50	Rp -303	LOWER	Rp 50.170	Rp 3.764	7.5%	PROFIT	IDV
38	425 Diamonds	Rp 56.492	Rp 57.305	Rp 57.848	Rp 58.426	Rp 56.438	Rp 57.002	SipShop	Rp 57.002	Rp 56.143	Rp 56.951	Rp -303	Rp 50	Rp -353	LOWER	Rp 51.900	Rp 4.592	8.8%	PROFIT	IDV
39	475 Diamonds	Rp 63.353	Rp 64.265	Rp 65.561	Rp 66.217	Rp 63.321	Rp 63.954	SipShop	Rp 63.954	Rp 62.996	Rp 63.903	Rp -311	Rp 50	Rp -361	LOWER	Rp 58.820	Rp 4.533	7.7%	PROFIT	IDV
40	495 Diamonds	Rp 65.910	Rp 66.859	Rp 67.489	Rp 68.164	Rp 65.863	Rp 66.522	SipShop	Rp 66.522	Rp 65.528	Rp 66.472	Rp -337	Rp 50	Rp -387	LOWER	Rp 60.550	Rp 5.360	8.9%	PROFIT	IDV
41	500 Diamonds	Rp 66.768	Rp 67.729	Rp 68.453	Rp 69.138	Rp 66.708	Rp 67.375	SipShop	Rp 67.375	Rp 66.369	Rp 67.325	Rp -354	Rp 50	Rp -404	LOWER	Rp 61.415	Rp 5.353	8.7%	PROFIT	IDV
42	510 Diamonds	Rp 68.483	Rp 69.469	Rp 70.382	Rp 71.086	Rp 68.444	Rp 69.128	SipShop	Rp 69.128	Rp 68.097	Rp 69.078	Rp -341	Rp 50	Rp -391	LOWER	Rp 63.145	Rp 5.338	8.5%	PROFIT	IDV
43	545 Diamonds	Rp 72.772	Rp 73.820	-	-	Rp 72.723	Rp 73.450	SipShop	Rp 73.450	Rp 72.358	Rp 73.400	Rp -370	Rp 50	Rp -420	LOWER	Rp 67.470	Rp 5.302	7.9%	PROFIT	IDV
44	565 Diamonds	Rp 75.330	Rp 76.415	Rp 77.130	Rp 77.901	Rp 75.242	Rp 75.994	SipShop	Rp 75.994	Rp 74.865	Rp 75.943	Rp -421	Rp 50	Rp -471	LOWER	Rp 69.200	Rp 6.130	8.9%	PROFIT	IDV
45	635 Diamonds	Rp 84.749	Rp 85.969	Rp 86.771	Rp 87.639	Rp 84.643	Rp 85.489	SipShop	Rp 85.489	Rp 84.226	Rp 85.439	Rp -480	Rp 50	Rp -530	LOWER	Rp 77.850	Rp 6.899	8.9%	PROFIT	IDV
46	720 Diamonds	Rp 93.620	Rp 94.968	Rp 96.411	Rp 97.375	Rp 94.045	Rp 94.985	SipShop	Rp 94.985	Rp 93.587	Rp 94.935	Rp 17	Rp 50	Rp -33	LOWER	Rp 86.500	Rp 7.120	8.2%	PROFIT	IDV
47	725 Diamonds	Rp 95.025	Rp 96.393	Rp 97.375	Rp 98.349	Rp 94.913	Rp 95.862	SipShop	Rp 95.862	Rp 94.451	Rp 95.811	Rp -531	Rp 50	Rp -581	LOWER	Rp 87.365	Rp 7.660	8.8%	PROFIT	IDV
48	740 Diamonds	Rp 97.598	Rp 99.003	Rp 100.269	Rp 101.272	Rp 97.517	Rp 98.492	SipShop	Rp 98.492	Rp 97.044	Rp 98.441	Rp -511	Rp 50	Rp -561	LOWER	Rp 89.960	Rp 7.638	8.5%	PROFIT	IDV
49	770 Diamonds	Rp 100.979	Rp 102.433	Rp 104.124	Rp 105.165	Rp 100.928	Rp 101.937	SipShop	Rp 101.937	Rp 100.391	Rp 101.837	Rp -496	Rp 100	Rp -596	LOWER	Rp 93.420	Rp 7.559	8.1%	PROFIT	IDV
50	790 Diamonds	Rp 103.538	Rp 105.029	Rp 106.052	Rp 107.113	Rp 103.447	Rp 104.481	SipShop	Rp 104.481	Rp 102.899	Rp 104.381	Rp -548	Rp 100	Rp -648	LOWER	Rp 95.150	Rp 8.388	8.8%	PROFIT	IDV
51	800 Diamonds	Rp 105.253	Rp 106.769	Rp 107.982	Rp 109.062	Rp 105.182	Rp 106.234	SipShop	Rp 106.234	Rp 104.627	Rp 106.134	Rp -535	Rp 100	Rp -635	LOWER	Rp 96.880	Rp 8.373	8.6%	PROFIT	IDV
52	860 Diamonds	Rp 112.956	Rp 114.583	Rp 115.693	Rp 116.850	Rp 112.848	Rp 113.976	SipShop	Rp 113.976	Rp 112.259	Rp 113.876	Rp -607	Rp 100	Rp -707	LOWER	Rp 103.800	Rp 9.156	8.8%	PROFIT	IDV
53	930 Diamonds	Rp 122.375	Rp 124.137	Rp 125.335	Rp 126.588	Rp 122.250	Rp 123.473	SipShop	Rp 123.473	Rp 121.621	Rp 123.372	Rp -664	Rp 100	Rp -764	LOWER	Rp 112.450	Rp 9.925	8.8%	PROFIT	IDV
54	1000 Diamonds	Rp 131.795	Rp 133.693	Rp 134.976	Rp 136.326	Rp 131.652	Rp 132.969	SipShop	Rp 132.969	Rp 130.982	Rp 132.868	Rp -724	Rp 100	Rp -824	LOWER	Rp 121.100	Rp 10.695	8.8%	PROFIT	IDV
55	1050 Diamonds	Rp 138.656	Rp 140.653	Rp 142.689	Rp 144.116	Rp 138.534	Rp 139.919	SipShop	Rp 139.919	Rp 137.834	Rp 139.819	Rp -734	Rp 100	Rp -834	LOWER	Rp 128.020	Rp 10.636	8.3%	PROFIT	IDV
56	1075 Diamonds	Rp 141.213	Rp 143.246	Rp 144.616	Rp 146.062	Rp 141.053	Rp 142.464	SipShop	Rp 142.464	Rp 140.343	Rp 142.364	Rp -782	Rp 100	Rp -882	LOWER	Rp 129.750	Rp 11.463	8.8%	PROFIT	IDV
57	1080 Diamonds	Rp 142.071	Rp 144.117	Rp 145.581	Rp 147.037	Rp 141.921	Rp 143.340	SipShop	Rp 143.340	Rp 141.206	Rp 143.239	Rp -777	Rp 100	Rp -877	LOWER	Rp 130.615	Rp 11.456	8.8%	PROFIT	IDV
58	1450 Diamonds	Rp 188.308	Rp 191.020	Rp 192.820	Rp 194.748	Rp 188.062	Rp 189.943	SipShop	Rp 189.943	Rp 187.148	Rp 189.843	Rp -1.077	Rp 100	Rp -1.177	LOWER	Rp 173.000	Rp 15.308	8.8%	PROFIT	IDV
59	1440 Diamonds	Rp 188.308	Rp 191.020	Rp 192.821	Rp 194.749	Rp 188.062	Rp 189.943	SipShop	Rp 189.943	Rp 187.148	Rp 189.843	Rp -1.077	Rp 100	Rp -1.177	LOWER	Rp 173.000	Rp 15.308	8.8%	PROFIT	IDV
60	2000 Diamonds	Rp 261.566	Rp 265.333	Rp 268.986	Rp 271.676	Rp 261.716	Rp 264.333	SipShop	Rp 264.333	Rp 260.087	Rp 263.832	Rp -1.000	Rp 500	Rp -1.500	LOWER	Rp 241.335	Rp 20.231	8.4%	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 280.404	Rp 284.442	Rp 288.269	Rp 291.152	Rp 280.526	Rp 283.331	SipShop	Rp 283.331	Rp 278.816	Rp 282.831	Rp -1.111	Rp 500	Rp -1.611	LOWER	Rp 258.635	Rp 21.769	8.4%	PROFIT	IDV
63	2180 Diamonds	Rp 282.103	Rp 286.165	Rp 289.230	Rp 292.122	Rp 282.178	Rp 285.000	SipShop	Rp 285.000	Rp 280.461	Rp 284.500	Rp -1.165	Rp 500	Rp -1.665	LOWER	Rp 259.500	Rp 22.603	8.7%	PROFIT	IDV
64	2200 Diamonds	Rp 285.534	Rp 289.646	Rp 293.088	Rp 296.019	Rp 285.623	Rp 288.479	SipShop	Rp 288.479	Rp 283.890	Rp 287.978	Rp -1.167	Rp 500	Rp -1.667	LOWER	Rp 262.960	Rp 22.574	8.6%	PROFIT	IDV
65	2720 Diamonds	Rp 354.897	Rp 360.008	Rp 365.399	Rp 369.053	Rp 354.904	Rp 358.453	SipShop	Rp 358.453	Rp 352.871	Rp 357.952	Rp -1.555	Rp 500	Rp -2.055	LOWER	Rp 326.970	Rp 27.927	8.5%	PROFIT	IDV
66	3000 Diamonds	Rp 390.016	Rp 395.632	Rp 401.070	Rp 405.081	Rp 390.011	Rp 393.911	SipShop	Rp 393.911	Rp 387.826	Rp 393.411	Rp -1.721	Rp 500	Rp -2.221	LOWER	Rp 359.840	Rp 30.176	8.4%	PROFIT	IDV
67	3640 Diamonds	Rp 470.483	Rp 477.258	Rp 482.049	Rp 486.869	Rp 470.278	Rp 474.981	SipShop	Rp 474.981	Rp 467.745	Rp 474.481	Rp -2.277	Rp 500	Rp -2.777	LOWER	Rp 432.500	Rp 37.983	8.8%	PROFIT	IDV
68	4000 Diamonds	Rp 518.435	Rp 525.900	Rp 531.219	Rp 536.531	Rp 518.164	Rp 523.346	SipShop	Rp 523.346	Rp 515.423	Rp 522.845	Rp -2.554	Rp 500	Rp -3.054	LOWER	Rp 476.615	Rp 41.820	8.8%	PROFIT	IDV
69	4450 Diamonds	Rp 577.521	Rp 585.837	Rp 591.960	Rp 597.880	Rp 577.178	Rp 582.950	SipShop	Rp 582.950	Rp 574.181	Rp 582.449	Rp -2.887	Rp 500	Rp -3.387	LOWER	Rp 531.110	Rp 46.411	8.7%	PROFIT	IDV
70	5500 Diamonds	Rp 713.677	Rp 723.954	Rp 731.752	Rp 739.070	Rp 713.156	Rp 720.288	SipShop	Rp 720.288	Rp 709.570	Rp 719.788	Rp -3.666	Rp 500	Rp -4.166	LOWER	Rp 656.535	Rp 57.142	8.7%	PROFIT	IDV
71	6000 Diamonds	Rp 777.910	Rp 789.112	Rp 798.275	Rp 806.258	Rp 777.339	Rp 785.112	SipShop	Rp 785.112	Rp 773.473	Rp 784.611	Rp -4.000	Rp 500	Rp -4.500	LOWER	Rp 716.220	Rp 61.690	8.6%	PROFIT	IDV
72	6480 Diamonds	Rp 842.110	Rp 854.236	Rp 862.874	Rp 871.503	Rp 841.379	Rp 849.793	SipShop	Rp 849.793	Rp 837.236	Rp 849.292	Rp -4.443	Rp 500	Rp -4.943	LOWER	Rp 774.175	Rp 67.935	8.8%	PROFIT	IDV
73	7290 Diamonds	Rp 943.147	Rp 956.728	Rp 964.097	Rp 973.738	Rp 942.251	Rp 951.674	SipShop	Rp 951.674	Rp 937.671	Rp 951.173	Rp -5.054	Rp 500	Rp -5.554	LOWER	Rp 866.730	Rp 76.417	8.8%	PROFIT	IDV
74	8010 Diamonds	Rp 1.036.844	Rp 1.051.775	Rp 1.060.507	Rp 1.071.112	Rp 1.036.301	Rp 1.046.664	SipShop	Rp 1.046.664	Rp 1.030.820	Rp 1.045.664	Rp -5.111	Rp 1.000	Rp -6.111	LOWER	Rp 953.230	Rp 83.614	8.8%	PROFIT	IDV
75	9800 Diamonds	Rp 1.269.760	Rp 1.288.045	Rp 1.299.605	Rp 1.312.601	Rp 1.268.912	Rp 1.281.601	SipShop	Rp 1.281.601	Rp 1.262.422	Rp 1.280.601	Rp -6.444	Rp 1.000	Rp -7.444	LOWER	Rp 1.167.750	Rp 102.010	8.7%	PROFIT	IDV
76	14580 Diamonds	Rp 1.886.265	Rp 1.913.427	Rp 1.928.193	Rp 1.947.475	Rp 1.884.473	Rp 1.903.318	SipShop	Rp 1.903.318	Rp 1.875.313	Rp 1.902.318	Rp -10.109	Rp 1.000	Rp -11.109	LOWER	Rp 1.733.460	Rp 152.805	8.8%	PROFIT	IDV
77	36500 Diamonds	Rp 4.722.248	Rp 4.790.248	Rp 4.820.483	Rp 4.868.688	Rp 4.716.311	Rp 4.763.474	SipShop	Rp 4.763.474	Rp 4.694.867	Rp 4.762.473	Rp -26.774	Rp 1.000	Rp -27.774	LOWER	Rp 4.338.840	Rp 383.408	8.8%	PROFIT	IDV
78	73100 Diamonds	Rp 9.459.114	Rp 9.595.325	Rp 9.640.965	Rp 9.737.375	Rp 9.446.093	Rp 9.540.554	SipShop	Rp 9.540.554	Rp 9.404.134	Rp 9.539.554	Rp -54.771	Rp 1.000	Rp -55.771	LOWER	Rp 8.688.060	Rp 771.054	8.9%	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.