| # | 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 25.518 | Rp 25.773 | SipShop | Rp 25.773 | Rp 25.357 | Rp 25.722 | Rp -2.029 | Rp 50 | Rp -2.079 | LOWER | - | - | - | - | - |
| 2 | Membership Bulanan | Rp 81.974 | Rp 83.154 | Rp 88.270 | Rp 89.153 | Rp 76.498 | Rp 77.263 | SipShop | Rp 77.263 | Rp 76.116 | Rp 77.212 | Rp -5.891 | Rp 50 | Rp -5.941 | 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 861 | Rp 870 | SipShop | Rp 870 | Rp 847 | Rp 859 | Rp 9 | 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 1.856 | Rp 1.875 | SipShop | Rp 1.875 | Rp 1.838 | Rp 1.864 | Rp 9 | Rp 10 | Rp -1 | KEEP | Rp 1.730 | Rp 110 | 6.4% | PROFIT | IDV |
| 6 | 70 Diamonds | Rp 9.181 | Rp 9.313 | Rp 9.642 | Rp 9.738 | Rp 9.232 | Rp 9.324 | SipShop | Rp 9.324 | Rp 9.181 | Rp 9.313 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 8.650 | Rp 531 | 6.1% | PROFIT | IDV |
| 7 | 100 Diamonds | Rp 13.614 | Rp 13.810 | Rp 15.430 | Rp 15.584 | Rp 13.684 | Rp 13.821 | SipShop | Rp 13.821 | Rp 13.614 | Rp 13.810 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 13.840 | Rp -226 | -1.6% | LOSS | IDV |
| 8 | 140 Diamonds | Rp 18.374 | Rp 18.639 | Rp 19.283 | Rp 19.476 | Rp 18.464 | Rp 18.649 | SipShop | Rp 18.649 | Rp 18.374 | Rp 18.639 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 17.300 | Rp 1.074 | 6.2% | 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 40.226 | Rp 40.805 | - | - | Rp 40.451 | Rp 40.856 | SipShop | Rp 40.856 | Rp 40.226 | Rp 40.805 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 38.060 | Rp 2.166 | 5.7% | PROFIT | IDV |
| 11 | 355 Diamonds | Rp 46.033 | Rp 46.696 | Rp 48.206 | Rp 48.688 | Rp 46.283 | Rp 46.746 | SipShop | Rp 46.746 | Rp 46.033 | Rp 46.696 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 43.250 | Rp 2.783 | 6.4% | PROFIT | IDV |
| 12 | 360 Diamonds | Rp 46.883 | Rp 47.558 | Rp 49.171 | Rp 49.663 | Rp 47.138 | Rp 47.609 | SipShop | Rp 47.609 | Rp 46.883 | Rp 47.558 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 44.115 | Rp 2.768 | 6.3% | PROFIT | IDV |
| 13 | 10 Diamonds | Rp 1.697 | Rp 1.721 | Rp 1.930 | Rp 1.949 | Rp 1.715 | Rp 1.732 | SipShop | Rp 1.732 | Rp 1.697 | Rp 1.721 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 1.730 | Rp -33 | -1.9% | LOSS | IDV |
| 14 | 15 Diamonds | Rp 2.549 | Rp 2.586 | Rp 2.894 | Rp 2.923 | Rp 2.570 | Rp 2.596 | SipShop | Rp 2.596 | Rp 2.549 | Rp 2.586 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 2.595 | Rp -46 | -1.8% | LOSS | IDV |
| 15 | 20 Diamonds | Rp 3.400 | Rp 3.449 | Rp 3.859 | Rp 3.898 | Rp 3.425 | Rp 3.459 | SipShop | Rp 3.459 | Rp 3.400 | Rp 3.449 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 3.460 | Rp -60 | -1.7% | LOSS | IDV |
| 16 | 25 Diamonds | Rp 4.250 | Rp 4.311 | Rp 4.823 | Rp 4.871 | Rp 4.279 | Rp 4.322 | SipShop | Rp 4.322 | Rp 4.250 | Rp 4.311 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 4.325 | Rp -75 | -1.7% | LOSS | IDV |
| 17 | 30 Diamonds | Rp 5.101 | Rp 5.174 | Rp 5.788 | Rp 5.846 | Rp 5.134 | Rp 5.185 | SipShop | Rp 5.185 | Rp 5.101 | Rp 5.174 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 5.190 | Rp -89 | -1.7% | LOSS | IDV |
| 18 | 40 Diamonds | Rp 6.373 | Rp 6.465 | Rp 7.717 | Rp 7.794 | Rp 6.411 | Rp 6.475 | SipShop | Rp 6.475 | Rp 6.373 | Rp 6.465 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 6.920 | Rp -547 | -7.9% | LOSS | IDV |
| 19 | 50 Diamonds | Rp 6.802 | Rp 6.900 | Rp 7.714 | Rp 7.791 | Rp 6.842 | Rp 6.910 | SipShop | Rp 6.910 | Rp 6.802 | Rp 6.900 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 6.920 | Rp -118 | -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 10.058 | Rp 10.203 | Rp 10.607 | Rp 10.713 | Rp 10.112 | Rp 10.213 | SipShop | Rp 10.213 | Rp 10.058 | Rp 10.203 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 9.515 | Rp 543 | 5.7% | PROFIT | IDV |
| 22 | 80 Diamonds | Rp 10.908 | Rp 11.065 | Rp 11.571 | Rp 11.687 | Rp 10.966 | Rp 11.076 | SipShop | Rp 11.076 | Rp 10.908 | Rp 11.065 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 10.380 | Rp 528 | 5.1% | PROFIT | IDV |
| 23 | 90 Diamonds | Rp 12.616 | Rp 12.798 | Rp 13.501 | Rp 13.636 | Rp 12.681 | Rp 12.808 | SipShop | Rp 12.808 | Rp 12.616 | Rp 12.798 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 12.110 | Rp 506 | 4.2% | PROFIT | IDV |
| 24 | 120 Diamonds | Rp 16.019 | Rp 16.250 | Rp 17.356 | Rp 17.530 | Rp 16.099 | Rp 16.260 | SipShop | Rp 16.260 | Rp 16.019 | Rp 16.250 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 15.570 | Rp 449 | 2.9% | PROFIT | IDV |
| 25 | 130 Diamonds | Rp 17.720 | Rp 17.975 | Rp 19.285 | Rp 19.478 | Rp 17.808 | Rp 17.986 | SipShop | Rp 17.986 | Rp 17.720 | Rp 17.975 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 17.300 | Rp 420 | 2.4% | PROFIT | IDV |
| 26 | 145 Diamonds | Rp 19.274 | Rp 19.552 | Rp 20.248 | Rp 20.450 | Rp 19.368 | Rp 19.562 | SipShop | Rp 19.562 | Rp 19.274 | Rp 19.552 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 18.165 | Rp 1.109 | 6.1% | PROFIT | IDV |
| 27 | 150 Diamonds | Rp 20.125 | Rp 20.415 | Rp 21.212 | Rp 21.424 | Rp 20.223 | Rp 20.425 | SipShop | Rp 20.425 | Rp 20.125 | Rp 20.415 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 19.030 | Rp 1.095 | 5.8% | PROFIT | IDV |
| 28 | 160 Diamonds | Rp 21.826 | Rp 22.140 | Rp 23.141 | Rp 23.372 | Rp 21.932 | Rp 22.151 | SipShop | Rp 22.151 | Rp 21.826 | Rp 22.140 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 20.760 | Rp 1.066 | 5.1% | PROFIT | IDV |
| 29 | 170 Diamonds | Rp 22.825 | Rp 23.154 | Rp 25.071 | Rp 25.322 | Rp 22.935 | Rp 23.164 | SipShop | Rp 23.164 | Rp 22.825 | Rp 23.154 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 22.490 | Rp 335 | 1.5% | PROFIT | IDV |
| 30 | 190 Diamonds | Rp 25.191 | Rp 25.554 | Rp 26.998 | Rp 27.268 | Rp 25.350 | Rp 25.604 | SipShop | Rp 25.604 | Rp 25.191 | Rp 25.554 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 24.220 | Rp 971 | 4.0% | 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 36.821 | Rp 37.351 | Rp 38.565 | Rp 38.951 | Rp 37.032 | Rp 37.402 | SipShop | Rp 37.402 | Rp 36.821 | Rp 37.351 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 34.600 | Rp 2.221 | 6.4% | PROFIT | IDV |
| 33 | 375 Diamonds | Rp 49.437 | Rp 50.149 | Rp 52.065 | Rp 52.586 | Rp 49.702 | Rp 50.199 | SipShop | Rp 50.199 | Rp 49.437 | Rp 50.149 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 46.710 | Rp 2.727 | 5.8% | PROFIT | IDV |
| 34 | 405 Diamonds | Rp 52.839 | Rp 53.600 | - | - | Rp 53.119 | Rp 53.650 | SipShop | Rp 53.650 | Rp 52.839 | Rp 53.600 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 50.170 | Rp 2.669 | 5.3% | PROFIT | IDV |
| 35 | 400 Diamonds | Rp 52.839 | Rp 53.600 | Rp 56.888 | Rp 57.457 | Rp 53.119 | Rp 53.650 | SipShop | Rp 53.650 | Rp 52.839 | Rp 53.600 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 50.170 | Rp 2.669 | 5.3% | PROFIT | IDV |
| 36 | 425 Diamonds | Rp 55.243 | Rp 56.038 | Rp 57.848 | Rp 58.426 | Rp 55.534 | Rp 56.089 | SipShop | Rp 56.089 | Rp 55.243 | Rp 56.038 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 51.900 | Rp 3.343 | 6.4% | PROFIT | IDV |
| 37 | 475 Diamonds | Rp 62.050 | Rp 62.944 | Rp 65.561 | Rp 66.217 | Rp 62.370 | Rp 62.994 | SipShop | Rp 62.994 | Rp 62.050 | Rp 62.944 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 58.820 | Rp 3.230 | 5.5% | PROFIT | IDV |
| 38 | 495 Diamonds | Rp 64.454 | Rp 65.382 | Rp 67.489 | Rp 68.164 | Rp 64.785 | Rp 65.433 | SipShop | Rp 65.433 | Rp 64.454 | Rp 65.382 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 60.550 | Rp 3.904 | 6.4% | PROFIT | IDV |
| 39 | 500 Diamonds | Rp 65.305 | Rp 66.245 | Rp 68.453 | Rp 69.138 | Rp 65.640 | Rp 66.296 | SipShop | Rp 66.296 | Rp 65.305 | Rp 66.245 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 61.415 | Rp 3.890 | 6.3% | PROFIT | IDV |
| 40 | 510 Diamonds | Rp 67.007 | Rp 67.972 | Rp 70.382 | Rp 71.086 | Rp 67.349 | Rp 68.022 | SipShop | Rp 68.022 | Rp 67.007 | Rp 67.972 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 63.145 | Rp 3.862 | 6.1% | PROFIT | IDV |
| 41 | 545 Diamonds | Rp 71.260 | Rp 72.286 | - | - | Rp 71.621 | Rp 72.337 | SipShop | Rp 72.337 | Rp 71.260 | Rp 72.286 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 67.470 | Rp 3.790 | 5.6% | PROFIT | IDV |
| 42 | 565 Diamonds | Rp 73.665 | Rp 74.726 | Rp 77.130 | Rp 77.901 | Rp 74.036 | Rp 74.776 | SipShop | Rp 74.776 | Rp 73.665 | Rp 74.726 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 69.200 | Rp 4.465 | 6.5% | PROFIT | IDV |
| 43 | 635 Diamonds | Rp 82.876 | Rp 84.069 | Rp 86.771 | Rp 87.639 | Rp 83.287 | Rp 84.120 | SipShop | Rp 84.120 | Rp 82.876 | Rp 84.069 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 77.850 | Rp 5.026 | 6.5% | PROFIT | IDV |
| 44 | 720 Diamonds | Rp 92.086 | Rp 93.412 | Rp 96.411 | Rp 97.375 | Rp 92.538 | Rp 93.463 | SipShop | Rp 93.463 | Rp 92.086 | Rp 93.412 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 86.500 | Rp 5.586 | 6.5% | PROFIT | IDV |
| 45 | 725 Diamonds | Rp 92.938 | Rp 94.276 | Rp 97.375 | Rp 98.349 | Rp 93.393 | Rp 94.327 | SipShop | Rp 94.327 | Rp 92.938 | Rp 94.276 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 87.365 | Rp 5.573 | 6.4% | PROFIT | IDV |
| 46 | 740 Diamonds | Rp 95.491 | Rp 96.866 | Rp 100.269 | Rp 101.272 | Rp 95.957 | Rp 96.917 | SipShop | Rp 96.917 | Rp 95.491 | Rp 96.866 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 89.960 | Rp 5.531 | 6.1% | PROFIT | IDV |
| 47 | 770 Diamonds | Rp 98.844 | Rp 100.267 | Rp 104.124 | Rp 105.165 | Rp 99.374 | Rp 100.368 | SipShop | Rp 100.368 | Rp 98.844 | Rp 100.267 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 93.420 | Rp 5.424 | 5.8% | PROFIT | IDV |
| 48 | 790 Diamonds | Rp 101.249 | Rp 102.707 | Rp 106.052 | Rp 107.113 | Rp 101.789 | Rp 102.807 | SipShop | Rp 102.807 | Rp 101.249 | Rp 102.707 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 95.150 | Rp 6.099 | 6.4% | PROFIT | IDV |
| 49 | 800 Diamonds | Rp 102.950 | Rp 104.432 | Rp 107.982 | Rp 109.062 | Rp 103.498 | Rp 104.533 | SipShop | Rp 104.533 | Rp 102.950 | Rp 104.432 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 96.880 | Rp 6.070 | 6.3% | PROFIT | IDV |
| 50 | 860 Diamonds | Rp 110.459 | Rp 112.050 | Rp 115.693 | Rp 116.850 | Rp 111.040 | Rp 112.150 | SipShop | Rp 112.150 | Rp 110.459 | Rp 112.050 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 103.800 | Rp 6.659 | 6.4% | PROFIT | IDV |
| 51 | 930 Diamonds | Rp 119.670 | Rp 121.393 | Rp 125.335 | Rp 126.588 | Rp 120.291 | Rp 121.494 | SipShop | Rp 121.494 | Rp 119.670 | Rp 121.393 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 112.450 | Rp 7.220 | 6.4% | PROFIT | IDV |
| 52 | 1000 Diamonds | Rp 128.881 | Rp 130.737 | Rp 134.976 | Rp 136.326 | Rp 129.542 | Rp 130.837 | SipShop | Rp 130.837 | Rp 128.881 | Rp 130.737 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 121.100 | Rp 7.781 | 6.4% | PROFIT | IDV |
| 53 | 1050 Diamonds | Rp 135.688 | Rp 137.642 | Rp 142.689 | Rp 144.116 | Rp 136.378 | Rp 137.742 | SipShop | Rp 137.742 | Rp 135.688 | Rp 137.642 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 128.020 | Rp 7.668 | 6.0% | PROFIT | IDV |
| 54 | 1075 Diamonds | Rp 138.092 | Rp 140.081 | Rp 144.616 | Rp 146.062 | Rp 138.793 | Rp 140.181 | SipShop | Rp 140.181 | Rp 138.092 | Rp 140.081 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 129.750 | Rp 8.342 | 6.4% | PROFIT | IDV |
| 55 | 1080 Diamonds | Rp 138.943 | Rp 140.944 | Rp 145.581 | Rp 147.037 | Rp 139.648 | Rp 141.044 | SipShop | Rp 141.044 | Rp 138.943 | Rp 140.944 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 130.615 | Rp 8.328 | 6.4% | PROFIT | IDV |
| 56 | 1450 Diamonds | Rp 183.656 | Rp 186.301 | Rp 192.820 | Rp 194.748 | Rp 184.555 | Rp 186.401 | SipShop | Rp 186.401 | Rp 183.656 | Rp 186.301 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 173.000 | Rp 10.656 | 6.2% | PROFIT | IDV |
| 57 | 1440 Diamonds | Rp 184.146 | Rp 186.798 | Rp 192.821 | Rp 194.749 | Rp 185.048 | Rp 186.898 | SipShop | Rp 186.898 | Rp 184.146 | Rp 186.798 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 173.000 | Rp 11.146 | 6.4% | PROFIT | IDV |
| 58 | 2000 Diamonds | Rp 255.886 | Rp 259.571 | Rp 268.986 | Rp 271.676 | Rp 257.496 | Rp 260.071 | SipShop | Rp 260.071 | Rp 255.886 | Rp 259.571 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 241.335 | Rp 14.551 | 6.0% | 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 274.307 | Rp 278.257 | Rp 288.269 | Rp 291.152 | Rp 275.998 | Rp 278.758 | SipShop | Rp 278.758 | Rp 274.307 | Rp 278.257 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 258.635 | Rp 15.672 | 6.1% | PROFIT | IDV |
| 61 | 2180 Diamonds | Rp 275.125 | Rp 279.087 | Rp 289.230 | Rp 292.122 | Rp 276.819 | Rp 279.587 | SipShop | Rp 279.587 | Rp 275.125 | Rp 279.087 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 259.500 | Rp 15.625 | 6.0% | PROFIT | IDV |
| 62 | 2200 Diamonds | Rp 279.265 | Rp 283.286 | Rp 293.088 | Rp 296.019 | Rp 280.977 | Rp 283.787 | SipShop | Rp 283.787 | Rp 279.265 | Rp 283.286 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 262.960 | Rp 16.305 | 6.2% | PROFIT | IDV |
| 63 | 2720 Diamonds | Rp 347.144 | Rp 352.143 | Rp 365.399 | Rp 369.053 | Rp 349.151 | Rp 352.643 | SipShop | Rp 352.643 | Rp 347.144 | Rp 352.143 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 326.970 | Rp 20.174 | 6.2% | PROFIT | IDV |
| 64 | 3000 Diamonds | Rp 381.583 | Rp 387.078 | Rp 401.070 | Rp 405.081 | Rp 383.741 | Rp 387.578 | SipShop | Rp 387.578 | Rp 381.583 | Rp 387.078 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 359.840 | Rp 21.743 | 6.0% | PROFIT | IDV |
| 65 | 3640 Diamonds | Rp 460.625 | Rp 467.258 | Rp 482.049 | Rp 486.869 | Rp 461.345 | Rp 465.958 | SipShop | Rp 465.958 | Rp 458.850 | Rp 465.457 | Rp -1.300 | Rp 500 | Rp -1.800 | LOWER | Rp 432.500 | Rp 28.125 | 6.5% | PROFIT | IDV |
| 66 | 4000 Diamonds | Rp 506.984 | Rp 514.285 | Rp 531.219 | Rp 536.531 | Rp 509.688 | Rp 514.785 | SipShop | Rp 514.785 | Rp 506.984 | Rp 514.285 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 476.615 | Rp 30.369 | 6.4% | PROFIT | IDV |
| 67 | 4450 Diamonds | Rp 564.802 | Rp 572.935 | Rp 591.960 | Rp 597.880 | Rp 567.758 | Rp 573.436 | SipShop | Rp 573.436 | Rp 564.802 | Rp 572.935 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 531.110 | Rp 33.692 | 6.3% | PROFIT | IDV |
| 68 | 5500 Diamonds | Rp 698.007 | Rp 708.058 | Rp 731.752 | Rp 739.070 | Rp 701.544 | Rp 708.559 | SipShop | Rp 708.559 | Rp 698.007 | Rp 708.058 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 656.535 | Rp 41.472 | 6.3% | PROFIT | IDV |
| 69 | 6000 Diamonds | Rp 760.930 | Rp 771.887 | Rp 798.275 | Rp 806.258 | Rp 764.741 | Rp 772.388 | SipShop | Rp 772.388 | Rp 760.930 | Rp 771.887 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 716.220 | Rp 44.710 | 6.2% | PROFIT | IDV |
| 70 | 6480 Diamonds | Rp 823.556 | Rp 835.415 | Rp 862.874 | Rp 871.503 | Rp 827.640 | Rp 835.916 | SipShop | Rp 835.916 | Rp 823.556 | Rp 835.415 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 774.175 | Rp 49.381 | 6.4% | PROFIT | IDV |
| 71 | 7290 Diamonds | Rp 922.323 | Rp 935.604 | Rp 964.097 | Rp 973.738 | Rp 926.837 | Rp 936.105 | SipShop | Rp 936.105 | Rp 922.323 | Rp 935.604 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 866.730 | Rp 55.593 | 6.4% | PROFIT | IDV |
| 72 | 8010 Diamonds | Rp 1.013.939 | Rp 1.028.540 | Rp 1.060.507 | Rp 1.071.112 | Rp 1.019.347 | Rp 1.029.540 | SipShop | Rp 1.029.540 | Rp 1.013.939 | Rp 1.028.540 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 953.230 | Rp 60.709 | 6.4% | PROFIT | IDV |
| 73 | 9800 Diamonds | Rp 1.241.807 | Rp 1.259.689 | Rp 1.299.605 | Rp 1.312.601 | Rp 1.248.208 | Rp 1.260.690 | SipShop | Rp 1.260.690 | Rp 1.241.807 | Rp 1.259.689 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 1.167.750 | Rp 74.057 | 6.3% | PROFIT | IDV |
| 74 | 14580 Diamonds | Rp 1.844.620 | Rp 1.871.183 | Rp 1.928.193 | Rp 1.947.475 | Rp 1.853.647 | Rp 1.872.183 | SipShop | Rp 1.872.183 | Rp 1.844.620 | Rp 1.871.183 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 1.733.460 | Rp 111.160 | 6.4% | PROFIT | IDV |
| 75 | 36500 Diamonds | Rp 4.618.092 | Rp 4.684.593 | Rp 4.820.483 | Rp 4.868.688 | Rp 4.639.201 | Rp 4.685.593 | SipShop | Rp 4.685.593 | Rp 4.618.092 | Rp 4.684.593 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 4.338.840 | Rp 279.252 | 6.4% | PROFIT | IDV |
| 76 | 73100 Diamonds | Rp 9.250.163 | Rp 9.383.365 | Rp 9.640.965 | Rp 9.737.375 | Rp 9.291.451 | Rp 9.384.366 | SipShop | Rp 9.384.366 | Rp 9.250.163 | Rp 9.383.365 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 8.688.060 | Rp 562.103 | 6.5% | 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.