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 25.600	Rp 25.856	SipShop	Rp 25.856	Rp 25.439	Rp 25.805	Rp -1.946	Rp 50	Rp -1.996	LOWER	-	-	-	-	-
2	Membership Bulanan	Rp 81.974	Rp 83.154	Rp 88.270	Rp 89.153	Rp 76.800	Rp 77.568	SipShop	Rp 77.568	Rp 76.417	Rp 77.517	Rp -5.586	Rp 50	Rp -5.636	LOWER	-	-	-	-	-
3	BP Card	Rp 43.021	Rp 43.641	Rp 44.141	Rp 44.582	Rp 42.928	Rp 43.357	SipShop	Rp 43.357	Rp 42.692	Rp 43.307	Rp -284	Rp 50	Rp -334	LOWER	-	-	-	-	-
4	5 Diamonds	Rp 851	Rp 863	Rp 965	Rp 975	Rp 865	Rp 874	SipShop	Rp 874	Rp 851	Rp 863	Rp 11	Rp 10	Rp 1	KEEP	Rp 865	Rp -14	-1.6%	LOSS	IDV
5	12 Diamonds	Rp 1.840	Rp 1.866	Rp 1.930	Rp 1.949	Rp 1.858	Rp 1.877	SipShop	Rp 1.877	Rp 1.840	Rp 1.866	Rp 11	Rp 10	Rp 1	KEEP	Rp 1.730	Rp 110	6.4%	PROFIT	IDV
6	70 Diamonds	Rp 9.218	Rp 9.351	Rp 9.642	Rp 9.738	Rp 9.268	Rp 9.361	SipShop	Rp 9.361	Rp 9.218	Rp 9.351	Rp 10	Rp 10	Rp 0	KEEP	Rp 8.650	Rp 568	6.6%	PROFIT	IDV
7	100 Diamonds	Rp 13.680	Rp 13.877	Rp 15.430	Rp 15.584	Rp 13.750	Rp 13.888	SipShop	Rp 13.888	Rp 13.680	Rp 13.877	Rp 11	Rp 10	Rp 1	KEEP	Rp 13.840	Rp -160	-1.2%	LOSS	IDV
8	140 Diamonds	Rp 18.444	Rp 18.710	Rp 19.283	Rp 19.476	Rp 18.535	Rp 18.720	SipShop	Rp 18.720	Rp 18.444	Rp 18.710	Rp 10	Rp 10	Rp 0	KEEP	Rp 17.300	Rp 1.144	6.6%	PROFIT	IDV
9	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
10	300 Diamonds	Rp 40.286	Rp 40.866	-	-	Rp 40.512	Rp 40.917	SipShop	Rp 40.917	Rp 40.286	Rp 40.866	Rp 51	Rp 50	Rp 1	KEEP	Rp 38.060	Rp 2.226	5.8%	PROFIT	IDV
11	355 Diamonds	Rp 46.087	Rp 46.751	Rp 48.206	Rp 48.688	Rp 46.338	Rp 46.801	SipShop	Rp 46.801	Rp 46.087	Rp 46.751	Rp 50	Rp 50	Rp 0	KEEP	Rp 43.250	Rp 2.837	6.6%	PROFIT	IDV
12	360 Diamonds	Rp 46.943	Rp 47.619	Rp 49.171	Rp 49.663	Rp 47.197	Rp 47.669	SipShop	Rp 47.669	Rp 46.943	Rp 47.619	Rp 50	Rp 50	Rp 0	KEEP	Rp 44.115	Rp 2.828	6.4%	PROFIT	IDV
13	10 Diamonds	Rp 1.706	Rp 1.731	Rp 1.930	Rp 1.949	Rp 1.724	Rp 1.741	SipShop	Rp 1.741	Rp 1.706	Rp 1.731	Rp 10	Rp 10	Rp 0	KEEP	Rp 1.730	Rp -24	-1.4%	LOSS	IDV
14	15 Diamonds	Rp 2.559	Rp 2.596	Rp 2.894	Rp 2.923	Rp 2.580	Rp 2.606	SipShop	Rp 2.606	Rp 2.559	Rp 2.596	Rp 10	Rp 10	Rp 0	KEEP	Rp 2.595	Rp -36	-1.4%	LOSS	IDV
15	20 Diamonds	Rp 3.416	Rp 3.465	Rp 3.859	Rp 3.898	Rp 3.442	Rp 3.476	SipShop	Rp 3.476	Rp 3.416	Rp 3.465	Rp 11	Rp 10	Rp 1	KEEP	Rp 3.460	Rp -44	-1.3%	LOSS	IDV
16	25 Diamonds	Rp 4.267	Rp 4.328	Rp 4.823	Rp 4.871	Rp 4.296	Rp 4.339	SipShop	Rp 4.339	Rp 4.267	Rp 4.328	Rp 11	Rp 10	Rp 1	KEEP	Rp 4.325	Rp -58	-1.3%	LOSS	IDV
17	30 Diamonds	Rp 5.129	Rp 5.203	Rp 5.788	Rp 5.846	Rp 5.161	Rp 5.213	SipShop	Rp 5.213	Rp 5.129	Rp 5.203	Rp 10	Rp 10	Rp 0	KEEP	Rp 5.190	Rp -61	-1.2%	LOSS	IDV
18	40 Diamonds	Rp 6.384	Rp 6.476	Rp 7.717	Rp 7.794	Rp 6.422	Rp 6.486	SipShop	Rp 6.486	Rp 6.384	Rp 6.476	Rp 10	Rp 10	Rp 0	KEEP	Rp 6.920	Rp -536	-7.7%	LOSS	IDV
19	50 Diamonds	Rp 6.835	Rp 6.933	Rp 7.714	Rp 7.791	Rp 6.875	Rp 6.944	SipShop	Rp 6.944	Rp 6.835	Rp 6.933	Rp 11	Rp 10	Rp 1	KEEP	Rp 6.920	Rp -85	-1.2%	LOSS	IDV
20	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
21	75 Diamonds	Rp 10.072	Rp 10.217	Rp 10.607	Rp 10.713	Rp 10.127	Rp 10.228	SipShop	Rp 10.228	Rp 10.072	Rp 10.217	Rp 11	Rp 10	Rp 1	KEEP	Rp 9.515	Rp 557	5.9%	PROFIT	IDV
22	80 Diamonds	Rp 10.928	Rp 11.085	Rp 11.571	Rp 11.687	Rp 10.986	Rp 11.096	SipShop	Rp 11.096	Rp 10.928	Rp 11.085	Rp 11	Rp 10	Rp 1	KEEP	Rp 10.380	Rp 548	5.3%	PROFIT	IDV
23	90 Diamonds	Rp 12.644	Rp 12.826	Rp 13.501	Rp 13.636	Rp 12.710	Rp 12.837	SipShop	Rp 12.837	Rp 12.644	Rp 12.826	Rp 11	Rp 10	Rp 1	KEEP	Rp 12.110	Rp 534	4.4%	PROFIT	IDV
24	120 Diamonds	Rp 16.062	Rp 16.293	Rp 17.356	Rp 17.530	Rp 16.143	Rp 16.304	SipShop	Rp 16.304	Rp 16.062	Rp 16.293	Rp 11	Rp 10	Rp 1	KEEP	Rp 15.570	Rp 492	3.2%	PROFIT	IDV
25	130 Diamonds	Rp 17.774	Rp 18.030	Rp 19.285	Rp 19.478	Rp 17.861	Rp 18.040	SipShop	Rp 18.040	Rp 17.774	Rp 18.030	Rp 10	Rp 10	Rp 0	KEEP	Rp 17.300	Rp 474	2.7%	PROFIT	IDV
26	145 Diamonds	Rp 19.301	Rp 19.579	Rp 20.248	Rp 20.450	Rp 19.395	Rp 19.589	SipShop	Rp 19.589	Rp 19.301	Rp 19.579	Rp 10	Rp 10	Rp 0	KEEP	Rp 18.165	Rp 1.136	6.3%	PROFIT	IDV
27	150 Diamonds	Rp 20.156	Rp 20.446	Rp 21.212	Rp 21.424	Rp 20.254	Rp 20.457	SipShop	Rp 20.457	Rp 20.156	Rp 20.446	Rp 11	Rp 10	Rp 1	KEEP	Rp 19.030	Rp 1.126	5.9%	PROFIT	IDV
28	160 Diamonds	Rp 21.867	Rp 22.182	Rp 23.141	Rp 23.372	Rp 21.972	Rp 22.192	SipShop	Rp 22.192	Rp 21.867	Rp 22.182	Rp 10	Rp 10	Rp 0	KEEP	Rp 20.760	Rp 1.107	5.3%	PROFIT	IDV
29	170 Diamonds	Rp 22.902	Rp 23.232	Rp 25.071	Rp 25.322	Rp 23.012	Rp 23.242	SipShop	Rp 23.242	Rp 22.902	Rp 23.232	Rp 10	Rp 10	Rp 0	KEEP	Rp 22.490	Rp 412	1.8%	PROFIT	IDV
30	190 Diamonds	Rp 25.245	Rp 25.609	Rp 26.998	Rp 27.268	Rp 25.405	Rp 25.659	SipShop	Rp 25.659	Rp 25.245	Rp 25.609	Rp 50	Rp 50	Rp 0	KEEP	Rp 24.220	Rp 1.025	4.2%	PROFIT	IDV
31	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
32	280 Diamonds	Rp 36.866	Rp 37.397	Rp 38.565	Rp 38.951	Rp 37.076	Rp 37.447	SipShop	Rp 37.447	Rp 36.866	Rp 37.397	Rp 50	Rp 50	Rp 0	KEEP	Rp 34.600	Rp 2.266	6.5%	PROFIT	IDV
33	375 Diamonds	Rp 49.509	Rp 50.222	Rp 52.065	Rp 52.586	Rp 49.774	Rp 50.272	SipShop	Rp 50.272	Rp 49.509	Rp 50.222	Rp 50	Rp 50	Rp 0	KEEP	Rp 46.710	Rp 2.799	6.0%	PROFIT	IDV
34	405 Diamonds	Rp 52.926	Rp 53.688	-	-	Rp 53.207	Rp 53.739	SipShop	Rp 53.739	Rp 52.926	Rp 53.688	Rp 51	Rp 50	Rp 1	KEEP	Rp 50.170	Rp 2.756	5.5%	PROFIT	IDV
35	400 Diamonds	Rp 52.926	Rp 53.688	Rp 56.888	Rp 57.457	Rp 53.207	Rp 53.739	SipShop	Rp 53.739	Rp 52.926	Rp 53.688	Rp 51	Rp 50	Rp 1	KEEP	Rp 50.170	Rp 2.756	5.5%	PROFIT	IDV
36	425 Diamonds	Rp 55.309	Rp 56.105	Rp 57.848	Rp 58.426	Rp 55.600	Rp 56.156	SipShop	Rp 56.156	Rp 55.309	Rp 56.105	Rp 51	Rp 50	Rp 1	KEEP	Rp 51.900	Rp 3.409	6.6%	PROFIT	IDV
37	475 Diamonds	Rp 62.149	Rp 63.044	Rp 65.561	Rp 66.217	Rp 62.469	Rp 63.094	SipShop	Rp 63.094	Rp 62.149	Rp 63.044	Rp 50	Rp 50	Rp 0	KEEP	Rp 58.820	Rp 3.329	5.7%	PROFIT	IDV
38	495 Diamonds	Rp 64.531	Rp 65.460	Rp 67.489	Rp 68.164	Rp 64.862	Rp 65.511	SipShop	Rp 65.511	Rp 64.531	Rp 65.460	Rp 51	Rp 50	Rp 1	KEEP	Rp 60.550	Rp 3.981	6.6%	PROFIT	IDV
39	500 Diamonds	Rp 65.386	Rp 66.328	Rp 68.453	Rp 69.138	Rp 65.721	Rp 66.378	SipShop	Rp 66.378	Rp 65.386	Rp 66.328	Rp 50	Rp 50	Rp 0	KEEP	Rp 61.415	Rp 3.971	6.5%	PROFIT	IDV
40	510 Diamonds	Rp 67.096	Rp 68.062	Rp 70.382	Rp 71.086	Rp 67.439	Rp 68.113	SipShop	Rp 68.113	Rp 67.096	Rp 68.062	Rp 51	Rp 50	Rp 1	KEEP	Rp 63.145	Rp 3.951	6.3%	PROFIT	IDV
41	545 Diamonds	Rp 71.370	Rp 72.398	-	-	Rp 71.731	Rp 72.448	SipShop	Rp 72.448	Rp 71.370	Rp 72.398	Rp 50	Rp 50	Rp 0	KEEP	Rp 67.470	Rp 3.900	5.8%	PROFIT	IDV
42	565 Diamonds	Rp 73.752	Rp 74.814	Rp 77.130	Rp 77.901	Rp 74.124	Rp 74.865	SipShop	Rp 74.865	Rp 73.752	Rp 74.814	Rp 51	Rp 50	Rp 1	KEEP	Rp 69.200	Rp 4.552	6.6%	PROFIT	IDV
43	635 Diamonds	Rp 82.975	Rp 84.170	Rp 86.771	Rp 87.639	Rp 83.386	Rp 84.220	SipShop	Rp 84.220	Rp 82.975	Rp 84.170	Rp 50	Rp 50	Rp 0	KEEP	Rp 77.850	Rp 5.125	6.6%	PROFIT	IDV
44	720 Diamonds	Rp 92.196	Rp 93.524	Rp 96.411	Rp 97.375	Rp 92.648	Rp 93.574	SipShop	Rp 93.574	Rp 92.196	Rp 93.524	Rp 50	Rp 50	Rp 0	KEEP	Rp 86.500	Rp 5.696	6.6%	PROFIT	IDV
45	725 Diamonds	Rp 93.052	Rp 94.392	Rp 97.375	Rp 98.349	Rp 93.507	Rp 94.442	SipShop	Rp 94.442	Rp 93.052	Rp 94.392	Rp 50	Rp 50	Rp 0	KEEP	Rp 87.365	Rp 5.687	6.5%	PROFIT	IDV
46	740 Diamonds	Rp 95.618	Rp 96.995	Rp 100.269	Rp 101.272	Rp 96.084	Rp 97.045	SipShop	Rp 97.045	Rp 95.618	Rp 96.995	Rp 50	Rp 50	Rp 0	KEEP	Rp 89.960	Rp 5.658	6.3%	PROFIT	IDV
47	770 Diamonds	Rp 98.986	Rp 100.411	Rp 104.124	Rp 105.165	Rp 99.517	Rp 100.512	SipShop	Rp 100.512	Rp 98.986	Rp 100.411	Rp 101	Rp 100	Rp 1	KEEP	Rp 93.420	Rp 5.566	6.0%	PROFIT	IDV
48	790 Diamonds	Rp 101.369	Rp 102.829	Rp 106.052	Rp 107.113	Rp 101.910	Rp 102.929	SipShop	Rp 102.929	Rp 101.369	Rp 102.829	Rp 100	Rp 100	Rp 0	KEEP	Rp 95.150	Rp 6.219	6.5%	PROFIT	IDV
49	800 Diamonds	Rp 103.079	Rp 104.563	Rp 107.982	Rp 109.062	Rp 103.628	Rp 104.664	SipShop	Rp 104.664	Rp 103.079	Rp 104.563	Rp 101	Rp 100	Rp 1	KEEP	Rp 96.880	Rp 6.199	6.4%	PROFIT	IDV
50	860 Diamonds	Rp 110.591	Rp 112.184	Rp 115.693	Rp 116.850	Rp 111.172	Rp 112.284	SipShop	Rp 112.284	Rp 110.591	Rp 112.184	Rp 100	Rp 100	Rp 0	KEEP	Rp 103.800	Rp 6.791	6.5%	PROFIT	IDV
51	930 Diamonds	Rp 119.812	Rp 121.537	Rp 125.335	Rp 126.588	Rp 120.434	Rp 121.638	SipShop	Rp 121.638	Rp 119.812	Rp 121.537	Rp 101	Rp 100	Rp 1	KEEP	Rp 112.450	Rp 7.362	6.5%	PROFIT	IDV
52	1000 Diamonds	Rp 129.034	Rp 130.892	Rp 134.976	Rp 136.326	Rp 129.696	Rp 130.993	SipShop	Rp 130.993	Rp 129.034	Rp 130.892	Rp 101	Rp 100	Rp 1	KEEP	Rp 121.100	Rp 7.934	6.6%	PROFIT	IDV
53	1050 Diamonds	Rp 135.874	Rp 137.831	Rp 142.689	Rp 144.116	Rp 136.565	Rp 137.931	SipShop	Rp 137.931	Rp 135.874	Rp 137.831	Rp 100	Rp 100	Rp 0	KEEP	Rp 128.020	Rp 7.854	6.1%	PROFIT	IDV
54	1075 Diamonds	Rp 138.257	Rp 140.248	Rp 144.616	Rp 146.062	Rp 138.958	Rp 140.348	SipShop	Rp 140.348	Rp 138.257	Rp 140.248	Rp 100	Rp 100	Rp 0	KEEP	Rp 129.750	Rp 8.507	6.6%	PROFIT	IDV
55	1080 Diamonds	Rp 139.111	Rp 141.114	Rp 145.581	Rp 147.037	Rp 139.817	Rp 141.215	SipShop	Rp 141.215	Rp 139.111	Rp 141.114	Rp 101	Rp 100	Rp 1	KEEP	Rp 130.615	Rp 8.496	6.5%	PROFIT	IDV
56	1440 Diamonds	Rp 184.366	Rp 187.021	Rp 192.821	Rp 194.749	Rp 185.268	Rp 187.121	SipShop	Rp 187.121	Rp 184.366	Rp 187.021	Rp 100	Rp 100	Rp 0	KEEP	Rp 173.000	Rp 11.366	6.6%	PROFIT	IDV
57	1450 Diamonds	Rp 184.366	Rp 187.021	Rp 192.820	Rp 194.748	Rp 185.268	Rp 187.121	SipShop	Rp 187.121	Rp 184.366	Rp 187.021	Rp 100	Rp 100	Rp 0	KEEP	Rp 173.000	Rp 11.366	6.6%	PROFIT	IDV
58	2000 Diamonds	Rp 256.219	Rp 259.909	Rp 268.986	Rp 271.676	Rp 257.831	Rp 260.409	SipShop	Rp 260.409	Rp 256.219	Rp 259.909	Rp 500	Rp 500	Rp 0	KEEP	Rp 241.335	Rp 14.884	6.2%	PROFIT	IDV
59	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
60	2140 Diamonds	Rp 274.663	Rp 278.618	Rp 288.269	Rp 291.152	Rp 276.355	Rp 279.119	SipShop	Rp 279.119	Rp 274.663	Rp 278.618	Rp 501	Rp 500	Rp 1	KEEP	Rp 258.635	Rp 16.028	6.2%	PROFIT	IDV
61	2180 Diamonds	Rp 276.189	Rp 280.166	Rp 289.230	Rp 292.122	Rp 277.888	Rp 280.667	SipShop	Rp 280.667	Rp 276.189	Rp 280.166	Rp 501	Rp 500	Rp 1	KEEP	Rp 259.500	Rp 16.689	6.4%	PROFIT	IDV
62	2200 Diamonds	Rp 279.610	Rp 283.636	Rp 293.088	Rp 296.019	Rp 281.324	Rp 284.137	SipShop	Rp 284.137	Rp 279.610	Rp 283.636	Rp 501	Rp 500	Rp 1	KEEP	Rp 262.960	Rp 16.650	6.3%	PROFIT	IDV
63	2720 Diamonds	Rp 347.581	Rp 352.586	Rp 365.399	Rp 369.053	Rp 349.591	Rp 353.087	SipShop	Rp 353.087	Rp 347.581	Rp 352.586	Rp 501	Rp 500	Rp 1	KEEP	Rp 326.970	Rp 20.611	6.3%	PROFIT	IDV
64	3000 Diamonds	Rp 382.086	Rp 387.588	Rp 401.070	Rp 405.081	Rp 384.247	Rp 388.089	SipShop	Rp 388.089	Rp 382.086	Rp 387.588	Rp 501	Rp 500	Rp 1	KEEP	Rp 359.840	Rp 22.246	6.2%	PROFIT	IDV
65	3640 Diamonds	Rp 460.625	Rp 467.258	Rp 482.049	Rp 486.869	Rp 463.128	Rp 467.759	SipShop	Rp 467.759	Rp 460.625	Rp 467.258	Rp 501	Rp 500	Rp 1	KEEP	Rp 432.500	Rp 28.125	6.5%	PROFIT	IDV
66	4000 Diamonds	Rp 507.590	Rp 514.899	Rp 531.219	Rp 536.531	Rp 510.297	Rp 515.400	SipShop	Rp 515.400	Rp 507.590	Rp 514.899	Rp 501	Rp 500	Rp 1	KEEP	Rp 476.615	Rp 30.975	6.5%	PROFIT	IDV
67	4450 Diamonds	Rp 565.486	Rp 573.629	Rp 591.960	Rp 597.880	Rp 568.446	Rp 574.130	SipShop	Rp 574.130	Rp 565.486	Rp 573.629	Rp 501	Rp 500	Rp 1	KEEP	Rp 531.110	Rp 34.376	6.5%	PROFIT	IDV
68	5500 Diamonds	Rp 698.867	Rp 708.931	Rp 731.752	Rp 739.070	Rp 702.407	Rp 709.431	SipShop	Rp 709.431	Rp 698.867	Rp 708.931	Rp 500	Rp 500	Rp 0	KEEP	Rp 656.535	Rp 42.332	6.4%	PROFIT	IDV
69	6000 Diamonds	Rp 761.892	Rp 772.863	Rp 798.275	Rp 806.258	Rp 765.707	Rp 773.364	SipShop	Rp 773.364	Rp 761.892	Rp 772.863	Rp 501	Rp 500	Rp 1	KEEP	Rp 716.220	Rp 45.672	6.4%	PROFIT	IDV
70	6480 Diamonds	Rp 824.553	Rp 836.427	Rp 862.874	Rp 871.503	Rp 828.641	Rp 836.927	SipShop	Rp 836.927	Rp 824.553	Rp 836.427	Rp 500	Rp 500	Rp 0	KEEP	Rp 774.175	Rp 50.378	6.5%	PROFIT	IDV
71	7290 Diamonds	Rp 923.427	Rp 936.724	Rp 964.097	Rp 973.738	Rp 927.946	Rp 937.225	SipShop	Rp 937.225	Rp 923.427	Rp 936.724	Rp 501	Rp 500	Rp 1	KEEP	Rp 866.730	Rp 56.697	6.5%	PROFIT	IDV
72	8010 Diamonds	Rp 1.015.153	Rp 1.029.771	Rp 1.060.507	Rp 1.071.112	Rp 1.020.566	Rp 1.030.772	SipShop	Rp 1.030.772	Rp 1.015.153	Rp 1.029.771	Rp 1.001	Rp 1.000	Rp 1	KEEP	Rp 953.230	Rp 61.923	6.5%	PROFIT	IDV
73	9800 Diamonds	Rp 1.243.317	Rp 1.261.221	Rp 1.299.605	Rp 1.312.601	Rp 1.249.724	Rp 1.262.221	SipShop	Rp 1.262.221	Rp 1.243.317	Rp 1.261.221	Rp 1.000	Rp 1.000	Rp 0	KEEP	Rp 1.167.750	Rp 75.567	6.5%	PROFIT	IDV
74	14580 Diamonds	Rp 1.846.828	Rp 1.873.422	Rp 1.928.193	Rp 1.947.475	Rp 1.855.864	Rp 1.874.423	SipShop	Rp 1.874.423	Rp 1.846.828	Rp 1.873.422	Rp 1.001	Rp 1.000	Rp 1	KEEP	Rp 1.733.460	Rp 113.368	6.5%	PROFIT	IDV
75	36500 Diamonds	Rp 4.623.634	Rp 4.690.214	Rp 4.820.483	Rp 4.868.688	Rp 4.644.767	Rp 4.691.215	SipShop	Rp 4.691.215	Rp 4.623.634	Rp 4.690.214	Rp 1.001	Rp 1.000	Rp 1	KEEP	Rp 4.338.840	Rp 284.794	6.6%	PROFIT	IDV
76	73100 Diamonds	Rp 9.261.176	Rp 9.394.537	Rp 9.640.965	Rp 9.737.375	Rp 9.302.512	Rp 9.395.537	SipShop	Rp 9.395.537	Rp 9.261.176	Rp 9.394.537	Rp 1.000	Rp 1.000	Rp 0	KEEP	Rp 8.688.060	Rp 573.116	6.6%	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.