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 25.243	Rp 25.495	SipShop	Rp 25.495	Rp 25.083	Rp 25.444	Rp -227	Rp 50	Rp -277	LOWER	-	-	-	-	-
2	Membership Bulanan	Rp 76.116	Rp 77.212	Rp 88.270	Rp 89.153	Rp 75.673	Rp 76.430	SipShop	Rp 76.430	Rp 75.295	Rp 76.379	Rp -782	Rp 50	Rp -832	LOWER	-	-	-	-	-
3	BP Card	Rp 41.996	Rp 42.601	Rp 44.141	Rp 44.582	Rp 42.229	Rp 42.651	SipShop	Rp 42.651	Rp 41.996	Rp 42.601	Rp 50	Rp 50	Rp 0	KEEP	-	-	-	-	-
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 1.843	Rp 1.861	SipShop	Rp 1.861	Rp 1.824	Rp 1.850	Rp 7	Rp 10	Rp -3	LOWER	Rp 1.730	Rp 98	5.7%	PROFIT	IDV
6	70 Diamonds	Rp 9.163	Rp 9.295	Rp 9.642	Rp 9.738	Rp 9.191	Rp 9.283	SipShop	Rp 9.283	Rp 9.141	Rp 9.273	Rp -12	Rp 10	Rp -22	LOWER	Rp 8.650	Rp 513	5.9%	PROFIT	IDV
7	100 Diamonds	Rp 13.450	Rp 13.644	Rp 15.430	Rp 15.584	Rp 13.508	Rp 13.643	SipShop	Rp 13.643	Rp 13.439	Rp 13.633	Rp -1	Rp 10	Rp -11	LOWER	Rp 13.840	Rp -390	-2.8%	LOSS	IDV
8	140 Diamonds	Rp 18.308	Rp 18.572	Rp 19.283	Rp 19.476	Rp 18.376	Rp 18.560	SipShop	Rp 18.560	Rp 18.286	Rp 18.549	Rp -12	Rp 10	Rp -22	LOWER	Rp 17.300	Rp 1.008	5.8%	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 40.147	Rp 40.548	SipShop	Rp 40.548	Rp 39.923	Rp 40.498	Rp -38	Rp 50	Rp -88	LOWER	Rp 38.060	Rp 1.950	5.1%	PROFIT	IDV
11	355 Diamonds	Rp 45.735	Rp 46.394	Rp 48.206	Rp 48.688	Rp 45.984	Rp 46.444	SipShop	Rp 46.444	Rp 45.735	Rp 46.394	Rp 50	Rp 50	Rp 0	KEEP	Rp 43.250	Rp 2.485	5.7%	PROFIT	IDV
12	360 Diamonds	Rp 46.655	Rp 47.327	Rp 49.171	Rp 49.663	Rp 46.798	Rp 47.266	SipShop	Rp 47.266	Rp 46.545	Rp 47.215	Rp -61	Rp 50	Rp -111	LOWER	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 6.362	Rp 6.426	SipShop	Rp 6.426	Rp 6.324	Rp 6.415	Rp -2	Rp 10	Rp -12	LOWER	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 6.754	Rp 6.822	SipShop	Rp 6.822	Rp 6.715	Rp 6.812	Rp 4	Rp 10	Rp -6	LOWER	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 10.036	Rp 10.136	SipShop	Rp 10.136	Rp 9.982	Rp 10.126	Rp -12	Rp 10	Rp -22	LOWER	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 10.881	Rp 10.990	SipShop	Rp 10.990	Rp 10.824	Rp 10.980	Rp -11	Rp 10	Rp -21	LOWER	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 12.576	Rp 12.702	SipShop	Rp 12.702	Rp 12.511	Rp 12.691	Rp -11	Rp 10	Rp -21	LOWER	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 15.945	Rp 16.104	SipShop	Rp 16.104	Rp 15.865	Rp 16.093	Rp -18	Rp 10	Rp -28	LOWER	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 17.635	Rp 17.811	SipShop	Rp 17.811	Rp 17.548	Rp 17.801	Rp -17	Rp 10	Rp -27	LOWER	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 19.226	Rp 19.418	SipShop	Rp 19.418	Rp 19.132	Rp 19.408	Rp -34	Rp 10	Rp -44	LOWER	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 20.071	Rp 20.272	SipShop	Rp 20.272	Rp 19.974	Rp 20.262	Rp -33	Rp 10	Rp -43	LOWER	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 21.761	Rp 21.979	SipShop	Rp 21.979	Rp 21.657	Rp 21.969	Rp -33	Rp 10	Rp -43	LOWER	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 22.693	Rp 22.920	SipShop	Rp 22.920	Rp 22.584	Rp 22.909	Rp -23	Rp 10	Rp -33	LOWER	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 25.130	Rp 25.381	SipShop	Rp 25.381	Rp 24.971	Rp 25.331	Rp 1	Rp 50	Rp -49	LOWER	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 36.768	Rp 37.136	SipShop	Rp 37.136	Rp 36.559	Rp 37.085	Rp -39	Rp 50	Rp -89	LOWER	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 49.332	Rp 49.825	SipShop	Rp 49.825	Rp 49.068	Rp 49.775	Rp -60	Rp 50	Rp -110	LOWER	Rp 46.710	Rp 2.467	5.3%	PROFIT	IDV
34	405 Diamonds	Rp 52.538	Rp 53.295	-	-	Rp 52.701	Rp 53.228	SipShop	Rp 53.228	Rp 52.423	Rp 53.178	Rp -67	Rp 50	Rp -117	LOWER	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 52.701	Rp 53.228	SipShop	Rp 53.228	Rp 52.423	Rp 53.178	Rp -67	Rp 50	Rp -117	LOWER	Rp 50.170	Rp 2.368	4.7%	PROFIT	IDV
36	425 Diamonds	Rp 54.981	Rp 55.773	Rp 57.848	Rp 58.426	Rp 55.138	Rp 55.689	SipShop	Rp 55.689	Rp 54.849	Rp 55.639	Rp -84	Rp 50	Rp -134	LOWER	Rp 51.900	Rp 3.081	5.9%	PROFIT	IDV
37	475 Diamonds	Rp 61.705	Rp 62.594	Rp 65.561	Rp 66.217	Rp 61.886	Rp 62.505	SipShop	Rp 62.505	Rp 61.568	Rp 62.455	Rp -89	Rp 50	Rp -139	LOWER	Rp 58.820	Rp 2.885	4.9%	PROFIT	IDV
38	495 Diamonds	Rp 64.038	Rp 64.960	Rp 67.489	Rp 68.164	Rp 64.367	Rp 65.011	SipShop	Rp 65.011	Rp 64.038	Rp 64.960	Rp 51	Rp 50	Rp 1	KEEP	Rp 60.550	Rp 3.488	5.8%	PROFIT	IDV
39	500 Diamonds	Rp 64.881	Rp 65.815	Rp 68.453	Rp 69.138	Rp 65.214	Rp 65.866	SipShop	Rp 65.866	Rp 64.881	Rp 65.815	Rp 51	Rp 50	Rp 1	KEEP	Rp 61.415	Rp 3.466	5.6%	PROFIT	IDV
40	510 Diamonds	Rp 66.670	Rp 67.630	Rp 70.382	Rp 71.086	Rp 66.857	Rp 67.526	SipShop	Rp 67.526	Rp 66.518	Rp 67.476	Rp -104	Rp 50	Rp -154	LOWER	Rp 63.145	Rp 3.525	5.6%	PROFIT	IDV
41	545 Diamonds	Rp 70.872	Rp 71.893	-	-	Rp 71.071	Rp 71.782	SipShop	Rp 71.782	Rp 70.713	Rp 71.731	Rp -111	Rp 50	Rp -161	LOWER	Rp 67.470	Rp 3.402	5.0%	PROFIT	IDV
42	565 Diamonds	Rp 73.191	Rp 74.245	Rp 77.130	Rp 77.901	Rp 73.559	Rp 74.295	SipShop	Rp 74.295	Rp 73.191	Rp 74.245	Rp 50	Rp 50	Rp 0	KEEP	Rp 69.200	Rp 3.991	5.8%	PROFIT	IDV
43	635 Diamonds	Rp 82.482	Rp 83.670	Rp 86.771	Rp 87.639	Rp 82.693	Rp 83.520	SipShop	Rp 83.520	Rp 82.285	Rp 83.470	Rp -150	Rp 50	Rp -200	LOWER	Rp 77.850	Rp 4.632	5.9%	PROFIT	IDV
44	720 Diamonds	Rp 91.512	Rp 92.830	Rp 96.411	Rp 97.375	Rp 91.850	Rp 92.769	SipShop	Rp 92.769	Rp 91.402	Rp 92.718	Rp -61	Rp 50	Rp -111	LOWER	Rp 86.500	Rp 5.012	5.8%	PROFIT	IDV
45	725 Diamonds	Rp 92.335	Rp 93.665	Rp 97.375	Rp 98.349	Rp 92.787	Rp 93.715	SipShop	Rp 93.715	Rp 92.335	Rp 93.665	Rp 50	Rp 50	Rp 0	KEEP	Rp 87.365	Rp 4.970	5.7%	PROFIT	IDV
46	740 Diamonds	Rp 95.013	Rp 96.381	Rp 100.269	Rp 101.272	Rp 95.257	Rp 96.210	SipShop	Rp 96.210	Rp 94.794	Rp 96.159	Rp -171	Rp 50	Rp -221	LOWER	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 98.626	Rp 99.612	SipShop	Rp 99.612	Rp 98.148	Rp 99.561	Rp -179	Rp 50	Rp -229	LOWER	Rp 93.420	Rp 4.954	5.3%	PROFIT	IDV
48	790 Diamonds	Rp 100.593	Rp 102.042	Rp 106.052	Rp 107.113	Rp 101.131	Rp 102.142	SipShop	Rp 102.142	Rp 100.593	Rp 102.042	Rp 100	Rp 100	Rp 0	KEEP	Rp 95.150	Rp 5.443	5.7%	PROFIT	IDV
49	800 Diamonds	Rp 102.280	Rp 103.753	Rp 107.982	Rp 109.062	Rp 102.825	Rp 103.853	SipShop	Rp 103.853	Rp 102.280	Rp 103.753	Rp 100	Rp 100	Rp 0	KEEP	Rp 96.880	Rp 5.400	5.6%	PROFIT	IDV
50	860 Diamonds	Rp 109.745	Rp 111.325	Rp 115.693	Rp 116.850	Rp 110.323	Rp 111.426	SipShop	Rp 111.426	Rp 109.745	Rp 111.325	Rp 101	Rp 100	Rp 1	KEEP	Rp 103.800	Rp 5.945	5.7%	PROFIT	IDV
51	930 Diamonds	Rp 118.896	Rp 120.608	Rp 125.335	Rp 126.588	Rp 119.514	Rp 120.709	SipShop	Rp 120.709	Rp 118.896	Rp 120.608	Rp 101	Rp 100	Rp 1	KEEP	Rp 112.450	Rp 6.446	5.7%	PROFIT	IDV
52	1000 Diamonds	Rp 128.267	Rp 130.114	Rp 134.976	Rp 136.326	Rp 128.618	Rp 129.904	SipShop	Rp 129.904	Rp 127.961	Rp 129.804	Rp -210	Rp 100	Rp -310	LOWER	Rp 121.100	Rp 7.167	5.9%	PROFIT	IDV
53	1050 Diamonds	Rp 134.778	Rp 136.719	Rp 142.689	Rp 144.116	Rp 135.464	Rp 136.819	SipShop	Rp 136.819	Rp 134.778	Rp 136.719	Rp 100	Rp 100	Rp 0	KEEP	Rp 128.020	Rp 6.758	5.3%	PROFIT	IDV
54	1075 Diamonds	Rp 137.198	Rp 139.174	Rp 144.616	Rp 146.062	Rp 137.895	Rp 139.274	SipShop	Rp 139.274	Rp 137.198	Rp 139.174	Rp 100	Rp 100	Rp 0	KEEP	Rp 129.750	Rp 7.448	5.7%	PROFIT	IDV
55	1080 Diamonds	Rp 138.041	Rp 140.029	Rp 145.581	Rp 147.037	Rp 138.742	Rp 140.129	SipShop	Rp 140.129	Rp 138.041	Rp 140.029	Rp 100	Rp 100	Rp 0	KEEP	Rp 130.615	Rp 7.426	5.7%	PROFIT	IDV
56	1440 Diamonds	Rp 182.955	Rp 185.590	Rp 192.821	Rp 194.749	Rp 183.851	Rp 185.690	SipShop	Rp 185.690	Rp 182.955	Rp 185.590	Rp 100	Rp 100	Rp 0	KEEP	Rp 173.000	Rp 9.955	5.8%	PROFIT	IDV
57	1450 Diamonds	Rp 182.996	Rp 185.631	Rp 192.820	Rp 194.748	Rp 183.672	Rp 185.509	SipShop	Rp 185.509	Rp 182.777	Rp 185.409	Rp -122	Rp 100	Rp -222	LOWER	Rp 173.000	Rp 9.996	5.8%	PROFIT	IDV
58	2000 Diamonds	Rp 254.611	Rp 258.277	Rp 268.986	Rp 271.676	Rp 255.616	Rp 258.172	SipShop	Rp 258.172	Rp 254.014	Rp 257.672	Rp -105	Rp 500	Rp -605	LOWER	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 274.013	Rp 276.753	SipShop	Rp 276.753	Rp 272.331	Rp 276.253	Rp -173	Rp 500	Rp -673	LOWER	Rp 258.635	Rp 14.360	5.6%	PROFIT	IDV
61	2180 Diamonds	Rp 274.135	Rp 278.083	Rp 289.230	Rp 292.122	Rp 275.494	Rp 278.249	SipShop	Rp 278.249	Rp 273.806	Rp 277.749	Rp 166	Rp 500	Rp -334	LOWER	Rp 259.500	Rp 14.635	5.6%	PROFIT	IDV
62	2200 Diamonds	Rp 277.911	Rp 281.913	Rp 293.088	Rp 296.019	Rp 278.957	Rp 281.747	SipShop	Rp 281.747	Rp 277.254	Rp 281.246	Rp -166	Rp 500	Rp -666	LOWER	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 346.621	Rp 350.087	SipShop	Rp 350.087	Rp 344.624	Rp 349.587	Rp -327	Rp 500	Rp -827	LOWER	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 380.973	Rp 384.783	SipShop	Rp 384.783	Rp 378.827	Rp 384.282	Rp -441	Rp 500	Rp -941	LOWER	Rp 359.840	Rp 19.916	5.5%	PROFIT	IDV
65	3640 Diamonds	Rp 457.202	Rp 463.786	Rp 482.049	Rp 486.869	Rp 459.138	Rp 463.729	SipShop	Rp 463.729	Rp 456.653	Rp 463.229	Rp -57	Rp 500	Rp -557	LOWER	Rp 432.500	Rp 24.702	5.7%	PROFIT	IDV
66	4000 Diamonds	Rp 504.570	Rp 511.836	Rp 531.219	Rp 536.531	Rp 506.050	Rp 511.111	SipShop	Rp 511.111	Rp 503.362	Rp 510.610	Rp -725	Rp 500	Rp -1.225	LOWER	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 563.701	Rp 569.338	SipShop	Rp 569.338	Rp 560.763	Rp 568.838	Rp -868	Rp 500	Rp -1.368	LOWER	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 696.523	Rp 703.488	SipShop	Rp 703.488	Rp 693.008	Rp 702.987	Rp -1.195	Rp 500	Rp -1.695	LOWER	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 759.971	Rp 767.571	SipShop	Rp 767.571	Rp 756.181	Rp 767.070	Rp -1.347	Rp 500	Rp -1.847	LOWER	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 821.717	Rp 829.934	SipShop	Rp 829.934	Rp 817.659	Rp 829.433	Rp -1.477	Rp 500	Rp -1.977	LOWER	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 920.222	Rp 929.424	SipShop	Rp 929.424	Rp 915.737	Rp 928.924	Rp -1.728	Rp 500	Rp -2.228	LOWER	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 1.012.072	Rp 1.022.193	SipShop	Rp 1.022.193	Rp 1.006.696	Rp 1.021.192	Rp -1.450	Rp 1.000	Rp -2.450	LOWER	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 1.240.003	Rp 1.252.403	SipShop	Rp 1.252.403	Rp 1.233.638	Rp 1.251.402	Rp -2.000	Rp 1.000	Rp -3.000	LOWER	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 1.840.416	Rp 1.858.820	SipShop	Rp 1.858.820	Rp 1.831.447	Rp 1.857.820	Rp -3.456	Rp 1.000	Rp -4.456	LOWER	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 4.606.073	Rp 4.652.134	SipShop	Rp 4.652.134	Rp 4.585.108	Rp 4.651.134	Rp -10.162	Rp 1.000	Rp -11.162	LOWER	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 9.225.156	Rp 9.317.408	SipShop	Rp 9.317.408	Rp 9.184.156	Rp 9.316.408	Rp -21.322	Rp 1.000	Rp -22.322	LOWER	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.