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 25.357	Rp 25.722	Rp 29.447	Rp 29.741	Rp 25.408	Rp 25.662	SipShop	Rp 25.662	Rp 25.248	Rp 25.612	Rp -60	Rp 50	Rp -110	LOWER	-	-	-	-	-
2	Membership Bulanan	Rp 76.116	Rp 77.212	Rp 88.270	Rp 89.153	Rp 76.168	Rp 76.930	SipShop	Rp 76.930	Rp 75.788	Rp 76.879	Rp -282	Rp 50	Rp -332	LOWER	-	-	-	-	-
3	BP Card	Rp 42.528	Rp 43.140	Rp 44.141	Rp 44.582	Rp 42.229	Rp 42.651	SipShop	Rp 42.651	Rp 41.996	Rp 42.601	Rp -489	Rp 50	Rp -539	LOWER	-	-	-	-	-
4	5 Diamonds	Rp 837	Rp 849	Rp 965	Rp 975	Rp 851	Rp 860	SipShop	Rp 860	Rp 837	Rp 849	Rp 11	Rp 10	Rp 1	KEEP	Rp 865	Rp -28	-3.2%	LOSS	IDV
5	12 Diamonds	Rp 1.828	Rp 1.854	Rp 1.930	Rp 1.949	Rp 1.847	Rp 1.865	SipShop	Rp 1.865	Rp 1.828	Rp 1.854	Rp 11	Rp 10	Rp 1	KEEP	Rp 1.730	Rp 98	5.7%	PROFIT	IDV
6	70 Diamonds	Rp 9.160	Rp 9.292	Rp 9.642	Rp 9.738	Rp 9.213	Rp 9.305	SipShop	Rp 9.305	Rp 9.163	Rp 9.295	Rp 13	Rp 10	Rp 3	RAISE	Rp 8.650	Rp 510	5.9%	PROFIT	IDV
7	100 Diamonds	Rp 13.538	Rp 13.733	Rp 15.430	Rp 15.584	Rp 13.519	Rp 13.654	SipShop	Rp 13.654	Rp 13.450	Rp 13.644	Rp -79	Rp 10	Rp -89	LOWER	Rp 13.840	Rp -302	-2.2%	LOSS	IDV
8	140 Diamonds	Rp 18.330	Rp 18.594	Rp 19.283	Rp 19.476	Rp 18.420	Rp 18.604	SipShop	Rp 18.604	Rp 18.330	Rp 18.594	Rp 10	Rp 10	Rp 0	KEEP	Rp 17.300	Rp 1.030	6.0%	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 40.010	Rp 40.586	-	-	Rp 40.235	Rp 40.637	SipShop	Rp 40.637	Rp 40.010	Rp 40.586	Rp 51	Rp 50	Rp 1	KEEP	Rp 38.060	Rp 1.950	5.1%	PROFIT	IDV
11	355 Diamonds	Rp 45.801	Rp 46.461	Rp 48.206	Rp 48.688	Rp 46.056	Rp 46.517	SipShop	Rp 46.517	Rp 45.807	Rp 46.467	Rp 56	Rp 50	Rp 6	RAISE	Rp 43.250	Rp 2.551	5.9%	PROFIT	IDV
12	360 Diamonds	Rp 46.655	Rp 47.327	Rp 49.171	Rp 49.663	Rp 46.908	Rp 47.377	SipShop	Rp 47.377	Rp 46.655	Rp 47.327	Rp 50	Rp 50	Rp 0	KEEP	Rp 44.115	Rp 2.540	5.8%	PROFIT	IDV
13	10 Diamonds	Rp 1.678	Rp 1.702	Rp 1.930	Rp 1.949	Rp 1.696	Rp 1.713	SipShop	Rp 1.713	Rp 1.678	Rp 1.702	Rp 11	Rp 10	Rp 1	KEEP	Rp 1.730	Rp -52	-3.0%	LOSS	IDV
14	15 Diamonds	Rp 2.518	Rp 2.554	Rp 2.894	Rp 2.923	Rp 2.540	Rp 2.565	SipShop	Rp 2.565	Rp 2.518	Rp 2.554	Rp 11	Rp 10	Rp 1	KEEP	Rp 2.595	Rp -77	-3.0%	LOSS	IDV
15	20 Diamonds	Rp 3.360	Rp 3.408	Rp 3.859	Rp 3.898	Rp 3.385	Rp 3.419	SipShop	Rp 3.419	Rp 3.360	Rp 3.408	Rp 11	Rp 10	Rp 1	KEEP	Rp 3.460	Rp -100	-2.9%	LOSS	IDV
16	25 Diamonds	Rp 4.201	Rp 4.261	Rp 4.823	Rp 4.871	Rp 4.230	Rp 4.272	SipShop	Rp 4.272	Rp 4.201	Rp 4.261	Rp 11	Rp 10	Rp 1	KEEP	Rp 4.325	Rp -124	-2.9%	LOSS	IDV
17	30 Diamonds	Rp 5.043	Rp 5.116	Rp 5.788	Rp 5.846	Rp 5.075	Rp 5.126	SipShop	Rp 5.126	Rp 5.043	Rp 5.116	Rp 10	Rp 10	Rp 0	KEEP	Rp 5.190	Rp -147	-2.8%	LOSS	IDV
18	40 Diamonds	Rp 6.337	Rp 6.428	Rp 7.717	Rp 7.794	Rp 6.375	Rp 6.439	SipShop	Rp 6.439	Rp 6.337	Rp 6.428	Rp 11	Rp 10	Rp 1	KEEP	Rp 6.920	Rp -583	-8.4%	LOSS	IDV
19	50 Diamonds	Rp 6.721	Rp 6.818	Rp 7.714	Rp 7.791	Rp 6.760	Rp 6.828	SipShop	Rp 6.828	Rp 6.721	Rp 6.818	Rp 10	Rp 10	Rp 0	KEEP	Rp 6.920	Rp -199	-2.9%	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 10.004	Rp 10.148	Rp 10.607	Rp 10.713	Rp 10.058	Rp 10.159	SipShop	Rp 10.159	Rp 10.004	Rp 10.148	Rp 11	Rp 10	Rp 1	KEEP	Rp 9.515	Rp 489	5.1%	PROFIT	IDV
22	80 Diamonds	Rp 10.845	Rp 11.001	Rp 11.571	Rp 11.687	Rp 10.903	Rp 11.012	SipShop	Rp 11.012	Rp 10.845	Rp 11.001	Rp 11	Rp 10	Rp 1	KEEP	Rp 10.380	Rp 465	4.5%	PROFIT	IDV
23	90 Diamonds	Rp 12.533	Rp 12.713	Rp 13.501	Rp 13.636	Rp 12.598	Rp 12.724	SipShop	Rp 12.724	Rp 12.533	Rp 12.713	Rp 11	Rp 10	Rp 1	KEEP	Rp 12.110	Rp 423	3.5%	PROFIT	IDV
24	120 Diamonds	Rp 15.893	Rp 16.122	Rp 17.356	Rp 17.530	Rp 15.972	Rp 16.132	SipShop	Rp 16.132	Rp 15.893	Rp 16.122	Rp 10	Rp 10	Rp 0	KEEP	Rp 15.570	Rp 323	2.1%	PROFIT	IDV
25	130 Diamonds	Rp 17.575	Rp 17.828	Rp 19.285	Rp 19.478	Rp 17.662	Rp 17.839	SipShop	Rp 17.839	Rp 17.575	Rp 17.828	Rp 11	Rp 10	Rp 1	KEEP	Rp 17.300	Rp 275	1.6%	PROFIT	IDV
26	145 Diamonds	Rp 19.176	Rp 19.452	Rp 20.248	Rp 20.450	Rp 19.270	Rp 19.463	SipShop	Rp 19.463	Rp 19.176	Rp 19.452	Rp 11	Rp 10	Rp 1	KEEP	Rp 18.165	Rp 1.011	5.6%	PROFIT	IDV
27	150 Diamonds	Rp 20.017	Rp 20.305	Rp 21.212	Rp 21.424	Rp 20.115	Rp 20.316	SipShop	Rp 20.316	Rp 20.017	Rp 20.305	Rp 11	Rp 10	Rp 1	KEEP	Rp 19.030	Rp 987	5.2%	PROFIT	IDV
28	160 Diamonds	Rp 21.700	Rp 22.012	Rp 23.141	Rp 23.372	Rp 21.805	Rp 22.023	SipShop	Rp 22.023	Rp 21.700	Rp 22.012	Rp 11	Rp 10	Rp 1	KEEP	Rp 20.760	Rp 940	4.5%	PROFIT	IDV
29	170 Diamonds	Rp 22.617	Rp 22.943	Rp 25.071	Rp 25.322	Rp 22.726	Rp 22.953	SipShop	Rp 22.953	Rp 22.617	Rp 22.943	Rp 10	Rp 10	Rp 0	KEEP	Rp 22.490	Rp 127	0.6%	PROFIT	IDV
30	190 Diamonds	Rp 25.020	Rp 25.380	Rp 26.998	Rp 27.268	Rp 25.179	Rp 25.431	SipShop	Rp 25.431	Rp 25.020	Rp 25.380	Rp 51	Rp 50	Rp 1	KEEP	Rp 24.220	Rp 800	3.3%	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 36.647	Rp 37.175	Rp 38.565	Rp 38.951	Rp 36.856	Rp 37.225	SipShop	Rp 37.225	Rp 36.647	Rp 37.175	Rp 50	Rp 50	Rp 0	KEEP	Rp 34.600	Rp 2.047	5.9%	PROFIT	IDV
33	375 Diamonds	Rp 49.177	Rp 49.885	Rp 52.065	Rp 52.586	Rp 49.442	Rp 49.936	SipShop	Rp 49.936	Rp 49.177	Rp 49.885	Rp 51	Rp 50	Rp 1	KEEP	Rp 46.710	Rp 2.467	5.3%	PROFIT	IDV
34	405 Diamonds	Rp 52.538	Rp 53.295	-	-	Rp 52.817	Rp 53.345	SipShop	Rp 53.345	Rp 52.538	Rp 53.295	Rp 50	Rp 50	Rp 0	KEEP	Rp 50.170	Rp 2.368	4.7%	PROFIT	IDV
35	400 Diamonds	Rp 52.538	Rp 53.295	Rp 56.888	Rp 57.457	Rp 52.817	Rp 53.345	SipShop	Rp 53.345	Rp 52.538	Rp 53.295	Rp 50	Rp 50	Rp 0	KEEP	Rp 50.170	Rp 2.368	4.7%	PROFIT	IDV
36	425 Diamonds	Rp 54.973	Rp 55.765	Rp 57.848	Rp 58.426	Rp 55.270	Rp 55.823	SipShop	Rp 55.823	Rp 54.981	Rp 55.773	Rp 58	Rp 50	Rp 8	RAISE	Rp 51.900	Rp 3.073	5.9%	PROFIT	IDV
37	475 Diamonds	Rp 61.705	Rp 62.594	Rp 65.561	Rp 66.217	Rp 62.024	Rp 62.644	SipShop	Rp 62.644	Rp 61.705	Rp 62.594	Rp 50	Rp 50	Rp 0	KEEP	Rp 58.820	Rp 2.885	4.9%	PROFIT	IDV
38	495 Diamonds	Rp 64.139	Rp 65.063	Rp 67.489	Rp 68.164	Rp 64.468	Rp 65.113	SipShop	Rp 65.113	Rp 64.139	Rp 65.063	Rp 50	Rp 50	Rp 0	KEEP	Rp 60.550	Rp 3.589	5.9%	PROFIT	IDV
39	500 Diamonds	Rp 64.987	Rp 65.923	Rp 68.453	Rp 69.138	Rp 65.320	Rp 65.973	SipShop	Rp 65.973	Rp 64.987	Rp 65.923	Rp 50	Rp 50	Rp 0	KEEP	Rp 61.415	Rp 3.572	5.8%	PROFIT	IDV
40	510 Diamonds	Rp 66.670	Rp 67.630	Rp 70.382	Rp 71.086	Rp 67.011	Rp 67.681	SipShop	Rp 67.681	Rp 66.670	Rp 67.630	Rp 51	Rp 50	Rp 1	KEEP	Rp 63.145	Rp 3.525	5.6%	PROFIT	IDV
41	545 Diamonds	Rp 70.872	Rp 71.893	-	-	Rp 71.231	Rp 71.943	SipShop	Rp 71.943	Rp 70.872	Rp 71.893	Rp 50	Rp 50	Rp 0	KEEP	Rp 67.470	Rp 3.402	5.0%	PROFIT	IDV
42	565 Diamonds	Rp 73.305	Rp 74.361	Rp 77.130	Rp 77.901	Rp 73.674	Rp 74.411	SipShop	Rp 74.411	Rp 73.305	Rp 74.361	Rp 50	Rp 50	Rp 0	KEEP	Rp 69.200	Rp 4.105	5.9%	PROFIT	IDV
43	635 Diamonds	Rp 82.482	Rp 83.670	Rp 86.771	Rp 87.639	Rp 82.891	Rp 83.720	SipShop	Rp 83.720	Rp 82.482	Rp 83.670	Rp 50	Rp 50	Rp 0	KEEP	Rp 77.850	Rp 4.632	5.9%	PROFIT	IDV
44	720 Diamonds	Rp 91.621	Rp 92.940	Rp 96.411	Rp 97.375	Rp 92.070	Rp 92.991	SipShop	Rp 92.991	Rp 91.621	Rp 92.940	Rp 51	Rp 50	Rp 1	KEEP	Rp 86.500	Rp 5.121	5.9%	PROFIT	IDV
45	725 Diamonds	Rp 92.483	Rp 93.815	Rp 97.375	Rp 98.349	Rp 92.936	Rp 93.865	SipShop	Rp 93.865	Rp 92.483	Rp 93.815	Rp 50	Rp 50	Rp 0	KEEP	Rp 87.365	Rp 5.118	5.9%	PROFIT	IDV
46	740 Diamonds	Rp 95.013	Rp 96.381	Rp 100.269	Rp 101.272	Rp 95.477	Rp 96.432	SipShop	Rp 96.432	Rp 95.013	Rp 96.381	Rp 51	Rp 50	Rp 1	KEEP	Rp 89.960	Rp 5.053	5.6%	PROFIT	IDV
47	770 Diamonds	Rp 98.374	Rp 99.791	Rp 104.124	Rp 105.165	Rp 98.852	Rp 99.841	SipShop	Rp 99.841	Rp 98.374	Rp 99.791	Rp 50	Rp 50	Rp 0	KEEP	Rp 93.420	Rp 4.954	5.3%	PROFIT	IDV
48	790 Diamonds	Rp 100.753	Rp 102.204	Rp 106.052	Rp 107.113	Rp 101.291	Rp 102.304	SipShop	Rp 102.304	Rp 100.753	Rp 102.204	Rp 100	Rp 100	Rp 0	KEEP	Rp 95.150	Rp 5.603	5.9%	PROFIT	IDV
49	800 Diamonds	Rp 102.447	Rp 103.922	Rp 107.982	Rp 109.062	Rp 102.993	Rp 104.023	SipShop	Rp 104.023	Rp 102.447	Rp 103.922	Rp 101	Rp 100	Rp 1	KEEP	Rp 96.880	Rp 5.567	5.7%	PROFIT	IDV
50	860 Diamonds	Rp 109.919	Rp 111.502	Rp 115.693	Rp 116.850	Rp 110.497	Rp 111.602	SipShop	Rp 111.602	Rp 109.919	Rp 111.502	Rp 100	Rp 100	Rp 0	KEEP	Rp 103.800	Rp 6.119	5.9%	PROFIT	IDV
51	930 Diamonds	Rp 119.084	Rp 120.799	Rp 125.335	Rp 126.588	Rp 119.702	Rp 120.899	SipShop	Rp 120.899	Rp 119.084	Rp 120.799	Rp 100	Rp 100	Rp 0	KEEP	Rp 112.450	Rp 6.634	5.9%	PROFIT	IDV
52	1000 Diamonds	Rp 128.267	Rp 130.114	Rp 134.976	Rp 136.326	Rp 128.926	Rp 130.215	SipShop	Rp 130.215	Rp 128.267	Rp 130.114	Rp 101	Rp 100	Rp 1	KEEP	Rp 121.100	Rp 7.167	5.9%	PROFIT	IDV
53	1050 Diamonds	Rp 135.018	Rp 136.962	Rp 142.689	Rp 144.116	Rp 135.706	Rp 137.063	SipShop	Rp 137.063	Rp 135.018	Rp 136.962	Rp 101	Rp 100	Rp 1	KEEP	Rp 128.020	Rp 6.998	5.5%	PROFIT	IDV
54	1075 Diamonds	Rp 137.415	Rp 139.394	Rp 144.616	Rp 146.062	Rp 138.113	Rp 139.494	SipShop	Rp 139.494	Rp 137.415	Rp 139.394	Rp 100	Rp 100	Rp 0	KEEP	Rp 129.750	Rp 7.665	5.9%	PROFIT	IDV
55	1080 Diamonds	Rp 138.263	Rp 140.254	Rp 145.581	Rp 147.037	Rp 138.965	Rp 140.355	SipShop	Rp 140.355	Rp 138.263	Rp 140.254	Rp 101	Rp 100	Rp 1	KEEP	Rp 130.615	Rp 7.648	5.9%	PROFIT	IDV
56	1450 Diamonds	Rp 183.215	Rp 185.853	Rp 192.820	Rp 194.748	Rp 184.113	Rp 185.954	SipShop	Rp 185.954	Rp 183.215	Rp 185.853	Rp 101	Rp 100	Rp 1	KEEP	Rp 173.000	Rp 10.215	5.9%	PROFIT	IDV
57	1440 Diamonds	Rp 183.244	Rp 185.883	Rp 192.821	Rp 194.749	Rp 184.142	Rp 185.983	SipShop	Rp 185.983	Rp 183.244	Rp 185.883	Rp 100	Rp 100	Rp 0	KEEP	Rp 173.000	Rp 10.244	5.9%	PROFIT	IDV
58	2000 Diamonds	Rp 254.611	Rp 258.277	Rp 268.986	Rp 271.676	Rp 256.216	Rp 258.778	SipShop	Rp 258.778	Rp 254.611	Rp 258.277	Rp 501	Rp 500	Rp 1	KEEP	Rp 241.335	Rp 13.276	5.5%	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 272.995	Rp 276.926	Rp 288.269	Rp 291.152	Rp 274.680	Rp 277.427	SipShop	Rp 277.427	Rp 272.995	Rp 276.926	Rp 501	Rp 500	Rp 1	KEEP	Rp 258.635	Rp 14.360	5.6%	PROFIT	IDV
61	2180 Diamonds	Rp 274.466	Rp 278.418	Rp 289.230	Rp 292.122	Rp 276.157	Rp 278.919	SipShop	Rp 278.919	Rp 274.466	Rp 278.418	Rp 501	Rp 500	Rp 1	KEEP	Rp 259.500	Rp 14.966	5.8%	PROFIT	IDV
62	2200 Diamonds	Rp 277.911	Rp 281.913	Rp 293.088	Rp 296.019	Rp 279.617	Rp 282.413	SipShop	Rp 282.413	Rp 277.911	Rp 281.913	Rp 500	Rp 500	Rp 0	KEEP	Rp 262.960	Rp 14.951	5.7%	PROFIT	IDV
63	2720 Diamonds	Rp 345.440	Rp 350.414	Rp 365.399	Rp 369.053	Rp 347.441	Rp 350.915	SipShop	Rp 350.915	Rp 345.440	Rp 350.414	Rp 501	Rp 500	Rp 1	KEEP	Rp 326.970	Rp 18.470	5.6%	PROFIT	IDV
64	3000 Diamonds	Rp 379.756	Rp 385.224	Rp 401.070	Rp 405.081	Rp 381.906	Rp 385.725	SipShop	Rp 385.725	Rp 379.756	Rp 385.224	Rp 501	Rp 500	Rp 1	KEEP	Rp 359.840	Rp 19.916	5.5%	PROFIT	IDV
65	3640 Diamonds	Rp 457.752	Rp 464.344	Rp 482.049	Rp 486.869	Rp 460.242	Rp 464.844	SipShop	Rp 464.844	Rp 457.752	Rp 464.344	Rp 500	Rp 500	Rp 0	KEEP	Rp 432.500	Rp 25.252	5.8%	PROFIT	IDV
66	4000 Diamonds	Rp 504.570	Rp 511.836	Rp 531.219	Rp 536.531	Rp 507.263	Rp 512.336	SipShop	Rp 512.336	Rp 504.570	Rp 511.836	Rp 500	Rp 500	Rp 0	KEEP	Rp 476.615	Rp 27.955	5.9%	PROFIT	IDV
67	4450 Diamonds	Rp 562.112	Rp 570.206	Rp 591.960	Rp 597.880	Rp 565.056	Rp 570.707	SipShop	Rp 570.707	Rp 562.112	Rp 570.206	Rp 501	Rp 500	Rp 1	KEEP	Rp 531.110	Rp 31.002	5.8%	PROFIT	IDV
68	5500 Diamonds	Rp 694.680	Rp 704.683	Rp 731.752	Rp 739.070	Rp 698.202	Rp 705.184	SipShop	Rp 705.184	Rp 694.680	Rp 704.683	Rp 501	Rp 500	Rp 1	KEEP	Rp 656.535	Rp 38.145	5.8%	PROFIT	IDV
69	6000 Diamonds	Rp 758.003	Rp 768.918	Rp 798.275	Rp 806.258	Rp 761.801	Rp 769.419	SipShop	Rp 769.419	Rp 758.003	Rp 768.918	Rp 501	Rp 500	Rp 1	KEEP	Rp 716.220	Rp 41.783	5.8%	PROFIT	IDV
70	6480 Diamonds	Rp 819.609	Rp 831.411	Rp 862.874	Rp 871.503	Rp 823.675	Rp 831.912	SipShop	Rp 831.912	Rp 819.609	Rp 831.411	Rp 501	Rp 500	Rp 1	KEEP	Rp 774.175	Rp 45.434	5.9%	PROFIT	IDV
71	7290 Diamonds	Rp 917.934	Rp 931.152	Rp 964.097	Rp 973.738	Rp 922.429	Rp 931.653	SipShop	Rp 931.653	Rp 917.934	Rp 931.152	Rp 501	Rp 500	Rp 1	KEEP	Rp 866.730	Rp 51.204	5.9%	PROFIT	IDV
72	8010 Diamonds	Rp 1.009.112	Rp 1.023.643	Rp 1.060.507	Rp 1.071.112	Rp 1.014.499	Rp 1.024.644	SipShop	Rp 1.024.644	Rp 1.009.112	Rp 1.023.643	Rp 1.001	Rp 1.000	Rp 1	KEEP	Rp 953.230	Rp 55.882	5.9%	PROFIT	IDV
73	9800 Diamonds	Rp 1.236.596	Rp 1.254.403	Rp 1.299.605	Rp 1.312.601	Rp 1.242.973	Rp 1.255.403	SipShop	Rp 1.255.403	Rp 1.236.596	Rp 1.254.403	Rp 1.000	Rp 1.000	Rp 0	KEEP	Rp 1.167.750	Rp 68.846	5.9%	PROFIT	IDV
74	14580 Diamonds	Rp 1.835.840	Rp 1.862.276	Rp 1.928.193	Rp 1.947.475	Rp 1.844.829	Rp 1.863.277	SipShop	Rp 1.863.277	Rp 1.835.840	Rp 1.862.276	Rp 1.001	Rp 1.000	Rp 1	KEEP	Rp 1.733.460	Rp 102.380	5.9%	PROFIT	IDV
75	36500 Diamonds	Rp 4.596.112	Rp 4.662.296	Rp 4.820.483	Rp 4.868.688	Rp 4.617.126	Rp 4.663.297	SipShop	Rp 4.663.297	Rp 4.596.112	Rp 4.662.296	Rp 1.001	Rp 1.000	Rp 1	KEEP	Rp 4.338.840	Rp 257.272	5.9%	PROFIT	IDV
76	73100 Diamonds	Rp 9.206.161	Rp 9.338.730	Rp 9.640.965	Rp 9.737.375	Rp 9.247.257	Rp 9.339.730	SipShop	Rp 9.339.730	Rp 9.206.161	Rp 9.338.730	Rp 1.000	Rp 1.000	Rp 0	KEEP	Rp 8.688.060	Rp 518.101	6.0%	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.