| # | 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 25.628 | Rp 25.884 | SipShop | Rp 25.884 | Rp 25.467 | Rp 25.834 | Rp -1.918 | Rp 50 | Rp -1.968 | LOWER | - | - | - | - | - |
| 2 | Membership Bulanan | Rp 81.974 | Rp 83.154 | Rp 88.270 | Rp 89.153 | Rp 76.828 | Rp 77.596 | SipShop | Rp 77.596 | Rp 76.445 | Rp 77.546 | Rp -5.558 | Rp 50 | Rp -5.608 | LOWER | - | - | - | - | - |
| 3 | BP Card | Rp 42.528 | Rp 43.140 | Rp 44.141 | Rp 44.582 | Rp 42.763 | Rp 43.191 | SipShop | Rp 43.191 | Rp 42.528 | Rp 43.140 | Rp 51 | Rp 50 | Rp 1 | KEEP | - | - | - | - | - |
| 4 | 5 Diamonds | Rp 849 | Rp 861 | Rp 965 | Rp 975 | Rp 863 | Rp 872 | SipShop | Rp 872 | Rp 849 | Rp 861 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 865 | Rp -16 | -1.8% | 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 9.192 | Rp 9.324 | Rp 9.642 | Rp 9.738 | Rp 9.243 | Rp 9.335 | SipShop | Rp 9.335 | Rp 9.192 | Rp 9.324 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 8.650 | Rp 542 | 6.3% | PROFIT | IDV |
| 7 | 100 Diamonds | Rp 13.617 | Rp 13.813 | Rp 15.430 | Rp 15.584 | Rp 13.687 | Rp 13.824 | SipShop | Rp 13.824 | Rp 13.617 | Rp 13.813 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 13.840 | Rp -223 | -1.6% | LOSS | IDV |
| 8 | 140 Diamonds | Rp 18.396 | Rp 18.661 | Rp 19.283 | Rp 19.476 | Rp 18.486 | Rp 18.671 | SipShop | Rp 18.671 | Rp 18.396 | Rp 18.661 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 17.300 | Rp 1.096 | 6.3% | 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 40.261 | Rp 40.841 | - | - | Rp 40.486 | Rp 40.891 | SipShop | Rp 40.891 | Rp 40.261 | Rp 40.841 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 38.060 | Rp 2.201 | 5.8% | PROFIT | IDV |
| 11 | 355 Diamonds | Rp 46.059 | Rp 46.722 | Rp 48.206 | Rp 48.688 | Rp 46.310 | Rp 46.773 | SipShop | Rp 46.773 | Rp 46.059 | Rp 46.722 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 43.250 | Rp 2.809 | 6.5% | PROFIT | IDV |
| 12 | 360 Diamonds | Rp 46.914 | Rp 47.590 | Rp 49.171 | Rp 49.663 | Rp 47.168 | Rp 47.640 | SipShop | Rp 47.640 | Rp 46.914 | Rp 47.590 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 44.115 | Rp 2.799 | 6.3% | PROFIT | IDV |
| 13 | 10 Diamonds | Rp 1.702 | Rp 1.727 | Rp 1.930 | Rp 1.949 | Rp 1.720 | Rp 1.737 | SipShop | Rp 1.737 | Rp 1.702 | Rp 1.727 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 1.730 | Rp -28 | -1.6% | LOSS | IDV |
| 14 | 15 Diamonds | Rp 2.556 | Rp 2.593 | Rp 2.894 | Rp 2.923 | Rp 2.577 | Rp 2.603 | SipShop | Rp 2.603 | Rp 2.556 | Rp 2.593 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 2.595 | Rp -39 | -1.5% | LOSS | IDV |
| 15 | 20 Diamonds | Rp 3.408 | Rp 3.457 | Rp 3.859 | Rp 3.898 | Rp 3.434 | Rp 3.468 | SipShop | Rp 3.468 | Rp 3.408 | Rp 3.457 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 3.460 | Rp -52 | -1.5% | LOSS | IDV |
| 16 | 25 Diamonds | Rp 4.261 | Rp 4.322 | Rp 4.823 | Rp 4.871 | Rp 4.290 | Rp 4.333 | SipShop | Rp 4.333 | Rp 4.261 | Rp 4.322 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 4.325 | Rp -64 | -1.5% | LOSS | IDV |
| 17 | 30 Diamonds | Rp 5.114 | Rp 5.188 | Rp 5.788 | Rp 5.846 | Rp 5.147 | Rp 5.198 | SipShop | Rp 5.198 | Rp 5.114 | Rp 5.188 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 5.190 | Rp -76 | -1.5% | LOSS | IDV |
| 18 | 40 Diamonds | Rp 6.390 | Rp 6.482 | Rp 7.717 | Rp 7.794 | Rp 6.429 | Rp 6.493 | SipShop | Rp 6.493 | Rp 6.390 | Rp 6.482 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 6.920 | Rp -530 | -7.7% | LOSS | IDV |
| 19 | 50 Diamonds | Rp 6.804 | Rp 6.902 | Rp 7.714 | Rp 7.791 | Rp 6.844 | Rp 6.912 | SipShop | Rp 6.912 | Rp 6.804 | Rp 6.902 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 6.920 | Rp -116 | -1.7% | 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 10.066 | Rp 10.211 | Rp 10.607 | Rp 10.713 | Rp 10.120 | Rp 10.221 | SipShop | Rp 10.221 | Rp 10.066 | Rp 10.211 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 9.515 | Rp 551 | 5.8% | PROFIT | IDV |
| 22 | 80 Diamonds | Rp 10.920 | Rp 11.077 | Rp 11.571 | Rp 11.687 | Rp 10.978 | Rp 11.088 | SipShop | Rp 11.088 | Rp 10.920 | Rp 11.077 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 10.380 | Rp 540 | 5.2% | PROFIT | IDV |
| 23 | 90 Diamonds | Rp 12.635 | Rp 12.817 | Rp 13.501 | Rp 13.636 | Rp 12.700 | Rp 12.827 | SipShop | Rp 12.827 | Rp 12.635 | Rp 12.817 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 12.110 | Rp 525 | 4.3% | PROFIT | IDV |
| 24 | 120 Diamonds | Rp 16.026 | Rp 16.257 | Rp 17.356 | Rp 17.530 | Rp 16.106 | Rp 16.267 | SipShop | Rp 16.267 | Rp 16.026 | Rp 16.257 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 15.570 | Rp 456 | 2.9% | PROFIT | IDV |
| 25 | 130 Diamonds | Rp 17.734 | Rp 17.989 | Rp 19.285 | Rp 19.478 | Rp 17.822 | Rp 18.000 | SipShop | Rp 18.000 | Rp 17.734 | Rp 17.989 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 17.300 | Rp 434 | 2.5% | PROFIT | IDV |
| 26 | 145 Diamonds | Rp 19.288 | Rp 19.566 | Rp 20.248 | Rp 20.450 | Rp 19.382 | Rp 19.576 | SipShop | Rp 19.576 | Rp 19.288 | Rp 19.566 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 18.165 | Rp 1.123 | 6.2% | PROFIT | IDV |
| 27 | 150 Diamonds | Rp 20.141 | Rp 20.431 | Rp 21.212 | Rp 21.424 | Rp 20.240 | Rp 20.442 | SipShop | Rp 20.442 | Rp 20.141 | Rp 20.431 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 19.030 | Rp 1.111 | 5.8% | PROFIT | IDV |
| 28 | 160 Diamonds | Rp 21.851 | Rp 22.166 | Rp 23.141 | Rp 23.372 | Rp 21.956 | Rp 22.176 | SipShop | Rp 22.176 | Rp 21.851 | Rp 22.166 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 20.760 | Rp 1.091 | 5.3% | PROFIT | IDV |
| 29 | 170 Diamonds | Rp 22.913 | Rp 23.243 | Rp 25.071 | Rp 25.322 | Rp 23.023 | Rp 23.253 | SipShop | Rp 23.253 | Rp 22.913 | Rp 23.243 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 22.490 | Rp 423 | 1.9% | PROFIT | IDV |
| 30 | 190 Diamonds | Rp 25.203 | Rp 25.566 | Rp 26.998 | Rp 27.268 | Rp 25.362 | Rp 25.616 | SipShop | Rp 25.616 | Rp 25.203 | Rp 25.566 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 24.220 | Rp 983 | 4.1% | 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 36.844 | Rp 37.375 | Rp 38.565 | Rp 38.951 | Rp 37.054 | Rp 37.425 | SipShop | Rp 37.425 | Rp 36.844 | Rp 37.375 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 34.600 | Rp 2.244 | 6.5% | PROFIT | IDV |
| 33 | 375 Diamonds | Rp 49.476 | Rp 50.188 | Rp 52.065 | Rp 52.586 | Rp 49.742 | Rp 50.239 | SipShop | Rp 50.239 | Rp 49.476 | Rp 50.188 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 46.710 | Rp 2.766 | 5.9% | PROFIT | IDV |
| 34 | 405 Diamonds | Rp 52.867 | Rp 53.628 | - | - | Rp 53.148 | Rp 53.679 | SipShop | Rp 53.679 | Rp 52.867 | Rp 53.628 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 2.697 | 5.4% | PROFIT | IDV |
| 35 | 400 Diamonds | Rp 52.867 | Rp 53.628 | Rp 56.888 | Rp 57.457 | Rp 53.148 | Rp 53.679 | SipShop | Rp 53.679 | Rp 52.867 | Rp 53.628 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 2.697 | 5.4% | PROFIT | IDV |
| 36 | 425 Diamonds | Rp 55.277 | Rp 56.073 | Rp 57.848 | Rp 58.426 | Rp 55.567 | Rp 56.123 | SipShop | Rp 56.123 | Rp 55.277 | Rp 56.073 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 51.900 | Rp 3.377 | 6.5% | PROFIT | IDV |
| 37 | 475 Diamonds | Rp 62.084 | Rp 62.978 | Rp 65.561 | Rp 66.217 | Rp 62.405 | Rp 63.029 | SipShop | Rp 63.029 | Rp 62.084 | Rp 62.978 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 58.820 | Rp 3.264 | 5.5% | PROFIT | IDV |
| 38 | 495 Diamonds | Rp 64.492 | Rp 65.421 | Rp 67.489 | Rp 68.164 | Rp 64.823 | Rp 65.471 | SipShop | Rp 65.471 | Rp 64.492 | Rp 65.421 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 60.550 | Rp 3.942 | 6.5% | PROFIT | IDV |
| 39 | 500 Diamonds | Rp 65.347 | Rp 66.288 | Rp 68.453 | Rp 69.138 | Rp 65.681 | Rp 66.338 | SipShop | Rp 66.338 | Rp 65.347 | Rp 66.288 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 61.415 | Rp 3.932 | 6.4% | PROFIT | IDV |
| 40 | 510 Diamonds | Rp 67.173 | Rp 68.140 | Rp 70.382 | Rp 71.086 | Rp 67.516 | Rp 68.191 | SipShop | Rp 68.191 | Rp 67.173 | Rp 68.140 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 63.145 | Rp 4.028 | 6.4% | PROFIT | IDV |
| 41 | 545 Diamonds | Rp 71.301 | Rp 72.328 | - | - | Rp 71.661 | Rp 72.378 | SipShop | Rp 72.378 | Rp 71.301 | Rp 72.328 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 67.470 | Rp 3.831 | 5.7% | PROFIT | IDV |
| 42 | 565 Diamonds | Rp 73.709 | Rp 74.770 | Rp 77.130 | Rp 77.901 | Rp 74.080 | Rp 74.821 | SipShop | Rp 74.821 | Rp 73.709 | Rp 74.770 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 69.200 | Rp 4.509 | 6.5% | PROFIT | IDV |
| 43 | 635 Diamonds | Rp 82.924 | Rp 84.118 | Rp 86.771 | Rp 87.639 | Rp 83.336 | Rp 84.169 | SipShop | Rp 84.169 | Rp 82.924 | Rp 84.118 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 77.850 | Rp 5.074 | 6.5% | PROFIT | IDV |
| 44 | 720 Diamonds | Rp 92.142 | Rp 93.469 | Rp 96.411 | Rp 97.375 | Rp 92.593 | Rp 93.519 | SipShop | Rp 93.519 | Rp 92.142 | Rp 93.469 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 86.500 | Rp 5.642 | 6.5% | PROFIT | IDV |
| 45 | 725 Diamonds | Rp 92.996 | Rp 94.335 | Rp 97.375 | Rp 98.349 | Rp 93.451 | Rp 94.386 | SipShop | Rp 94.386 | Rp 92.996 | Rp 94.335 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 87.365 | Rp 5.631 | 6.4% | PROFIT | IDV |
| 46 | 740 Diamonds | Rp 95.558 | Rp 96.934 | Rp 100.269 | Rp 101.272 | Rp 96.025 | Rp 96.985 | SipShop | Rp 96.985 | Rp 95.558 | Rp 96.934 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 89.960 | Rp 5.598 | 6.2% | PROFIT | IDV |
| 47 | 770 Diamonds | Rp 98.900 | Rp 100.324 | Rp 104.124 | Rp 105.165 | Rp 99.431 | Rp 100.425 | SipShop | Rp 100.425 | Rp 98.900 | Rp 100.324 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 93.420 | Rp 5.480 | 5.9% | PROFIT | IDV |
| 48 | 790 Diamonds | Rp 101.308 | Rp 102.767 | Rp 106.052 | Rp 107.113 | Rp 101.849 | Rp 102.867 | SipShop | Rp 102.867 | Rp 101.308 | Rp 102.767 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 95.150 | Rp 6.158 | 6.5% | PROFIT | IDV |
| 49 | 800 Diamonds | Rp 103.017 | Rp 104.500 | Rp 107.982 | Rp 109.062 | Rp 103.565 | Rp 104.601 | SipShop | Rp 104.601 | Rp 103.017 | Rp 104.500 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 96.880 | Rp 6.137 | 6.3% | PROFIT | IDV |
| 50 | 860 Diamonds | Rp 110.525 | Rp 112.117 | Rp 115.693 | Rp 116.850 | Rp 111.106 | Rp 112.217 | SipShop | Rp 112.217 | Rp 110.525 | Rp 112.117 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 103.800 | Rp 6.725 | 6.5% | PROFIT | IDV |
| 51 | 930 Diamonds | Rp 119.741 | Rp 121.465 | Rp 125.335 | Rp 126.588 | Rp 120.362 | Rp 121.566 | SipShop | Rp 121.566 | Rp 119.741 | Rp 121.465 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 112.450 | Rp 7.291 | 6.5% | PROFIT | IDV |
| 52 | 1000 Diamonds | Rp 128.958 | Rp 130.815 | Rp 134.976 | Rp 136.326 | Rp 129.619 | Rp 130.915 | SipShop | Rp 130.915 | Rp 128.958 | Rp 130.815 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 121.100 | Rp 7.858 | 6.5% | PROFIT | IDV |
| 53 | 1050 Diamonds | Rp 135.766 | Rp 137.721 | Rp 142.689 | Rp 144.116 | Rp 136.457 | Rp 137.822 | SipShop | Rp 137.822 | Rp 135.766 | Rp 137.721 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 128.020 | Rp 7.746 | 6.1% | PROFIT | IDV |
| 54 | 1075 Diamonds | Rp 138.174 | Rp 140.164 | Rp 144.616 | Rp 146.062 | Rp 138.875 | Rp 140.264 | SipShop | Rp 140.264 | Rp 138.174 | Rp 140.164 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 129.750 | Rp 8.424 | 6.5% | PROFIT | IDV |
| 55 | 1080 Diamonds | Rp 139.027 | Rp 141.029 | Rp 145.581 | Rp 147.037 | Rp 139.733 | Rp 141.130 | SipShop | Rp 141.130 | Rp 139.027 | Rp 141.029 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 130.615 | Rp 8.412 | 6.4% | PROFIT | IDV |
| 56 | 1440 Diamonds | Rp 184.256 | Rp 186.909 | Rp 192.821 | Rp 194.749 | Rp 185.158 | Rp 187.010 | SipShop | Rp 187.010 | Rp 184.256 | Rp 186.909 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 11.256 | 6.5% | PROFIT | IDV |
| 57 | 1450 Diamonds | Rp 184.256 | Rp 186.909 | Rp 192.820 | Rp 194.748 | Rp 185.158 | Rp 187.010 | SipShop | Rp 187.010 | Rp 184.256 | Rp 186.909 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 11.256 | 6.5% | PROFIT | IDV |
| 58 | 2000 Diamonds | Rp 256.199 | Rp 259.888 | Rp 268.986 | Rp 271.676 | Rp 257.811 | Rp 260.389 | SipShop | Rp 260.389 | Rp 256.199 | Rp 259.888 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 241.335 | Rp 14.864 | 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 274.643 | Rp 278.598 | Rp 288.269 | Rp 291.152 | Rp 276.335 | Rp 279.098 | SipShop | Rp 279.098 | Rp 274.643 | Rp 278.598 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 258.635 | Rp 16.008 | 6.2% | PROFIT | IDV |
| 61 | 2180 Diamonds | Rp 275.455 | Rp 279.422 | Rp 289.230 | Rp 292.122 | Rp 277.150 | Rp 279.922 | SipShop | Rp 279.922 | Rp 275.455 | Rp 279.422 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 259.500 | Rp 15.955 | 6.1% | PROFIT | IDV |
| 62 | 2200 Diamonds | Rp 279.939 | Rp 283.970 | Rp 293.088 | Rp 296.019 | Rp 281.654 | Rp 284.471 | SipShop | Rp 284.471 | Rp 279.939 | Rp 283.970 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 262.960 | Rp 16.979 | 6.5% | PROFIT | IDV |
| 63 | 2720 Diamonds | Rp 347.986 | Rp 352.997 | Rp 365.399 | Rp 369.053 | Rp 349.998 | Rp 353.498 | SipShop | Rp 353.498 | Rp 347.986 | Rp 352.997 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 326.970 | Rp 21.016 | 6.4% | PROFIT | IDV |
| 64 | 3000 Diamonds | Rp 382.052 | Rp 387.554 | Rp 401.070 | Rp 405.081 | Rp 384.212 | Rp 388.054 | SipShop | Rp 388.054 | Rp 382.052 | Rp 387.554 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 359.840 | Rp 22.212 | 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 508.193 | Rp 515.511 | Rp 531.219 | Rp 536.531 | Rp 510.902 | Rp 516.011 | SipShop | Rp 516.011 | Rp 508.193 | Rp 515.511 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 476.615 | Rp 31.578 | 6.6% | PROFIT | IDV |
| 67 | 4450 Diamonds | Rp 566.155 | Rp 574.308 | Rp 591.960 | Rp 597.880 | Rp 569.117 | Rp 574.808 | SipShop | Rp 574.808 | Rp 566.155 | Rp 574.308 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 531.110 | Rp 35.045 | 6.6% | PROFIT | IDV |
| 68 | 5500 Diamonds | Rp 699.688 | Rp 709.764 | Rp 731.752 | Rp 739.070 | Rp 703.232 | Rp 710.264 | SipShop | Rp 710.264 | Rp 699.688 | Rp 709.764 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 656.535 | Rp 43.153 | 6.6% | PROFIT | IDV |
| 69 | 6000 Diamonds | Rp 762.779 | Rp 773.763 | Rp 798.275 | Rp 806.258 | Rp 766.598 | Rp 774.264 | SipShop | Rp 774.264 | Rp 762.779 | Rp 773.763 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 716.220 | Rp 46.559 | 6.5% | PROFIT | IDV |
| 70 | 6480 Diamonds | Rp 825.528 | Rp 837.416 | Rp 862.874 | Rp 871.503 | Rp 829.620 | Rp 837.916 | SipShop | Rp 837.916 | Rp 825.528 | Rp 837.416 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 774.175 | Rp 51.353 | 6.6% | PROFIT | IDV |
| 71 | 7290 Diamonds | Rp 924.522 | Rp 937.835 | Rp 964.097 | Rp 973.738 | Rp 929.046 | Rp 938.336 | SipShop | Rp 938.336 | Rp 924.522 | Rp 937.835 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 866.730 | Rp 57.792 | 6.7% | PROFIT | IDV |
| 72 | 8010 Diamonds | Rp 1.015.149 | Rp 1.029.767 | Rp 1.060.507 | Rp 1.071.112 | Rp 1.020.562 | Rp 1.030.768 | SipShop | Rp 1.030.768 | Rp 1.015.149 | Rp 1.029.767 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 953.230 | Rp 61.919 | 6.5% | PROFIT | IDV |
| 73 | 9800 Diamonds | Rp 1.243.988 | Rp 1.261.901 | Rp 1.299.605 | Rp 1.312.601 | Rp 1.250.398 | Rp 1.262.902 | SipShop | Rp 1.262.902 | Rp 1.243.988 | Rp 1.261.901 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 1.167.750 | Rp 76.238 | 6.5% | PROFIT | IDV |
| 74 | 14580 Diamonds | Rp 1.846.820 | Rp 1.873.414 | Rp 1.928.193 | Rp 1.947.475 | Rp 1.855.856 | Rp 1.874.415 | SipShop | Rp 1.874.415 | Rp 1.846.820 | Rp 1.873.414 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 1.733.460 | Rp 113.360 | 6.5% | PROFIT | IDV |
| 75 | 36500 Diamonds | Rp 4.623.599 | Rp 4.690.179 | Rp 4.820.483 | Rp 4.868.688 | Rp 4.644.732 | Rp 4.691.179 | SipShop | Rp 4.691.179 | Rp 4.623.599 | Rp 4.690.179 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 4.338.840 | Rp 284.759 | 6.6% | PROFIT | IDV |
| 76 | 73100 Diamonds | Rp 9.261.168 | Rp 9.394.529 | Rp 9.640.965 | Rp 9.737.375 | Rp 9.302.504 | Rp 9.395.529 | SipShop | Rp 9.395.529 | Rp 9.261.168 | Rp 9.394.529 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 8.688.060 | Rp 573.108 | 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.