| # | 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 1.836 | Rp 1.862 | Rp 1.930 | Rp 1.949 | Rp 1.852 | Rp 1.871 | SipShop | Rp 1.871 | Rp 1.834 | Rp 1.860 | Rp 9 | Rp 10 | Rp -1 | KEEP | Rp 1.730 | Rp 106 | 6.1% | PROFIT | IDV |
| 6 | 70 Diamonds | Rp 9.170 | Rp 9.302 | Rp 9.642 | Rp 9.738 | Rp 9.221 | Rp 9.313 | SipShop | Rp 9.313 | Rp 9.170 | Rp 9.302 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 8.650 | Rp 520 | 6.0% | PROFIT | IDV |
| 7 | 100 Diamonds | Rp 13.591 | Rp 13.787 | Rp 15.430 | Rp 15.584 | Rp 13.660 | Rp 13.797 | SipShop | Rp 13.797 | Rp 13.591 | Rp 13.787 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 13.840 | Rp -249 | -1.8% | LOSS | IDV |
| 8 | 140 Diamonds | Rp 18.351 | Rp 18.615 | Rp 19.283 | Rp 19.476 | Rp 18.442 | Rp 18.626 | SipShop | Rp 18.626 | Rp 18.351 | Rp 18.615 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 17.300 | Rp 1.051 | 6.1% | 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 40.138 | Rp 40.716 | - | - | Rp 40.363 | Rp 40.767 | SipShop | Rp 40.767 | Rp 40.138 | Rp 40.716 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 38.060 | Rp 2.078 | 5.5% | PROFIT | IDV |
| 11 | 355 Diamonds | Rp 45.855 | Rp 46.515 | Rp 48.206 | Rp 48.688 | Rp 46.105 | Rp 46.566 | SipShop | Rp 46.566 | Rp 45.855 | Rp 46.515 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 43.250 | Rp 2.605 | 6.0% | PROFIT | IDV |
| 12 | 360 Diamonds | Rp 46.774 | Rp 47.448 | Rp 49.171 | Rp 49.663 | Rp 47.028 | Rp 47.498 | SipShop | Rp 47.498 | Rp 46.774 | Rp 47.448 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 44.115 | Rp 2.659 | 6.0% | 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 6.360 | Rp 6.452 | Rp 7.717 | Rp 7.794 | Rp 6.398 | Rp 6.462 | SipShop | Rp 6.462 | Rp 6.360 | Rp 6.452 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 6.920 | Rp -560 | -8.1% | 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 10.036 | Rp 10.181 | Rp 10.607 | Rp 10.713 | Rp 10.090 | Rp 10.191 | SipShop | Rp 10.191 | Rp 10.036 | Rp 10.181 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 9.515 | Rp 521 | 5.5% | PROFIT | IDV |
| 22 | 80 Diamonds | Rp 10.886 | Rp 11.043 | Rp 11.571 | Rp 11.687 | Rp 10.944 | Rp 11.053 | SipShop | Rp 11.053 | Rp 10.886 | Rp 11.043 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 10.380 | Rp 506 | 4.9% | PROFIT | IDV |
| 23 | 90 Diamonds | Rp 12.594 | Rp 12.775 | Rp 13.501 | Rp 13.636 | Rp 12.659 | Rp 12.786 | SipShop | Rp 12.786 | Rp 12.594 | Rp 12.775 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 12.110 | Rp 484 | 4.0% | PROFIT | IDV |
| 24 | 120 Diamonds | Rp 15.997 | Rp 16.227 | Rp 17.356 | Rp 17.530 | Rp 16.077 | Rp 16.238 | SipShop | Rp 16.238 | Rp 15.997 | Rp 16.227 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 15.570 | Rp 427 | 2.7% | PROFIT | IDV |
| 25 | 130 Diamonds | Rp 17.699 | Rp 17.954 | Rp 19.285 | Rp 19.478 | Rp 17.786 | Rp 17.964 | SipShop | Rp 17.964 | Rp 17.699 | Rp 17.954 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 17.300 | Rp 399 | 2.3% | PROFIT | IDV |
| 26 | 145 Diamonds | Rp 19.230 | Rp 19.507 | Rp 20.248 | Rp 20.450 | Rp 19.324 | Rp 19.517 | SipShop | Rp 19.517 | Rp 19.230 | Rp 19.507 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 18.165 | Rp 1.065 | 5.9% | PROFIT | IDV |
| 27 | 150 Diamonds | Rp 20.081 | Rp 20.370 | Rp 21.212 | Rp 21.424 | Rp 20.179 | Rp 20.381 | SipShop | Rp 20.381 | Rp 20.081 | Rp 20.370 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 19.030 | Rp 1.051 | 5.5% | PROFIT | IDV |
| 28 | 160 Diamonds | Rp 21.783 | Rp 22.097 | Rp 23.141 | Rp 23.372 | Rp 21.888 | Rp 22.107 | SipShop | Rp 22.107 | Rp 21.783 | Rp 22.097 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 20.760 | Rp 1.023 | 4.9% | PROFIT | IDV |
| 29 | 170 Diamonds | Rp 22.803 | Rp 23.131 | Rp 25.071 | Rp 25.322 | Rp 22.913 | Rp 23.142 | SipShop | Rp 23.142 | Rp 22.803 | Rp 23.131 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 22.490 | Rp 313 | 1.4% | PROFIT | IDV |
| 30 | 190 Diamonds | Rp 25.146 | Rp 25.508 | Rp 26.998 | Rp 27.268 | Rp 25.306 | Rp 25.559 | SipShop | Rp 25.559 | Rp 25.146 | Rp 25.508 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 24.220 | Rp 926 | 3.8% | 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 36.730 | Rp 37.259 | Rp 38.565 | Rp 38.951 | Rp 36.940 | Rp 37.309 | SipShop | Rp 37.309 | Rp 36.730 | Rp 37.259 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 34.600 | Rp 2.130 | 6.2% | PROFIT | IDV |
| 33 | 375 Diamonds | Rp 49.327 | Rp 50.037 | Rp 52.065 | Rp 52.586 | Rp 49.592 | Rp 50.088 | SipShop | Rp 50.088 | Rp 49.327 | Rp 50.037 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 46.710 | Rp 2.617 | 5.6% | PROFIT | IDV |
| 34 | 405 Diamonds | Rp 52.710 | Rp 53.469 | - | - | Rp 52.990 | Rp 53.520 | SipShop | Rp 53.520 | Rp 52.710 | Rp 53.469 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 2.540 | 5.1% | PROFIT | IDV |
| 35 | 400 Diamonds | Rp 52.729 | Rp 53.488 | Rp 56.888 | Rp 57.457 | Rp 53.009 | Rp 53.539 | SipShop | Rp 53.539 | Rp 52.729 | Rp 53.488 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 2.559 | 5.1% | PROFIT | IDV |
| 36 | 425 Diamonds | Rp 55.103 | Rp 55.896 | Rp 57.848 | Rp 58.426 | Rp 55.393 | Rp 55.947 | SipShop | Rp 55.947 | Rp 55.103 | Rp 55.896 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 51.900 | Rp 3.203 | 6.2% | PROFIT | IDV |
| 37 | 475 Diamonds | Rp 61.935 | Rp 62.827 | Rp 65.561 | Rp 66.217 | Rp 62.227 | Rp 62.849 | SipShop | Rp 62.849 | Rp 61.907 | Rp 62.798 | Rp 22 | Rp 50 | Rp -28 | LOWER | Rp 58.820 | Rp 3.115 | 5.3% | PROFIT | IDV |
| 38 | 495 Diamonds | Rp 64.291 | Rp 65.217 | Rp 67.489 | Rp 68.164 | Rp 64.621 | Rp 65.267 | SipShop | Rp 65.267 | Rp 64.291 | Rp 65.217 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 60.550 | Rp 3.741 | 6.2% | PROFIT | IDV |
| 39 | 500 Diamonds | Rp 65.142 | Rp 66.080 | Rp 68.453 | Rp 69.138 | Rp 65.476 | Rp 66.131 | SipShop | Rp 66.131 | Rp 65.142 | Rp 66.080 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 61.415 | Rp 3.727 | 6.1% | PROFIT | IDV |
| 40 | 510 Diamonds | Rp 66.844 | Rp 67.807 | Rp 70.382 | Rp 71.086 | Rp 67.185 | Rp 67.857 | SipShop | Rp 67.857 | Rp 66.844 | Rp 67.807 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 63.145 | Rp 3.699 | 5.9% | PROFIT | IDV |
| 41 | 545 Diamonds | Rp 71.085 | Rp 72.109 | - | - | Rp 71.445 | Rp 72.159 | SipShop | Rp 72.159 | Rp 71.085 | Rp 72.109 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 67.470 | Rp 3.615 | 5.4% | PROFIT | IDV |
| 42 | 565 Diamonds | Rp 73.478 | Rp 74.536 | Rp 77.130 | Rp 77.901 | Rp 73.849 | Rp 74.587 | SipShop | Rp 74.587 | Rp 73.478 | Rp 74.536 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 69.200 | Rp 4.278 | 6.2% | PROFIT | IDV |
| 43 | 635 Diamonds | Rp 82.667 | Rp 83.857 | Rp 86.771 | Rp 87.639 | Rp 83.077 | Rp 83.908 | SipShop | Rp 83.908 | Rp 82.667 | Rp 83.857 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 77.850 | Rp 4.817 | 6.2% | PROFIT | IDV |
| 44 | 720 Diamonds | Rp 91.733 | Rp 93.054 | Rp 96.411 | Rp 97.375 | Rp 92.182 | Rp 93.104 | SipShop | Rp 93.104 | Rp 91.733 | Rp 93.054 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 86.500 | Rp 5.233 | 6.0% | PROFIT | IDV |
| 45 | 725 Diamonds | Rp 92.704 | Rp 94.039 | Rp 97.375 | Rp 98.349 | Rp 93.157 | Rp 94.089 | SipShop | Rp 94.089 | Rp 92.704 | Rp 94.039 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 87.365 | Rp 5.339 | 6.1% | PROFIT | IDV |
| 46 | 740 Diamonds | Rp 95.256 | Rp 96.628 | Rp 100.269 | Rp 101.272 | Rp 95.721 | Rp 96.678 | SipShop | Rp 96.678 | Rp 95.256 | Rp 96.628 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 89.960 | Rp 5.296 | 5.9% | PROFIT | IDV |
| 47 | 770 Diamonds | Rp 98.598 | Rp 100.018 | Rp 104.124 | Rp 105.165 | Rp 99.127 | Rp 100.118 | SipShop | Rp 100.118 | Rp 98.598 | Rp 100.018 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 93.420 | Rp 5.178 | 5.5% | PROFIT | IDV |
| 48 | 790 Diamonds | Rp 100.990 | Rp 102.444 | Rp 106.052 | Rp 107.113 | Rp 101.530 | Rp 102.545 | SipShop | Rp 102.545 | Rp 100.990 | Rp 102.444 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 95.150 | Rp 5.840 | 6.1% | PROFIT | IDV |
| 49 | 800 Diamonds | Rp 102.693 | Rp 104.172 | Rp 107.982 | Rp 109.062 | Rp 103.240 | Rp 104.272 | SipShop | Rp 104.272 | Rp 102.693 | Rp 104.172 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 96.880 | Rp 5.813 | 6.0% | PROFIT | IDV |
| 50 | 860 Diamonds | Rp 110.179 | Rp 111.766 | Rp 115.693 | Rp 116.850 | Rp 110.758 | Rp 111.866 | SipShop | Rp 111.866 | Rp 110.179 | Rp 111.766 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 103.800 | Rp 6.379 | 6.1% | PROFIT | IDV |
| 51 | 930 Diamonds | Rp 119.385 | Rp 121.104 | Rp 125.335 | Rp 126.588 | Rp 120.005 | Rp 121.205 | SipShop | Rp 121.205 | Rp 119.385 | Rp 121.104 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 112.450 | Rp 6.935 | 6.2% | PROFIT | IDV |
| 52 | 1000 Diamonds | Rp 128.554 | Rp 130.405 | Rp 134.976 | Rp 136.326 | Rp 129.214 | Rp 130.506 | SipShop | Rp 130.506 | Rp 128.554 | Rp 130.405 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 121.100 | Rp 7.454 | 6.2% | PROFIT | IDV |
| 53 | 1050 Diamonds | Rp 135.349 | Rp 137.298 | Rp 142.689 | Rp 144.116 | Rp 136.039 | Rp 137.399 | SipShop | Rp 137.399 | Rp 135.349 | Rp 137.298 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 128.020 | Rp 7.329 | 5.7% | PROFIT | IDV |
| 54 | 1075 Diamonds | Rp 137.740 | Rp 139.723 | Rp 144.616 | Rp 146.062 | Rp 138.440 | Rp 139.824 | SipShop | Rp 139.824 | Rp 137.740 | Rp 139.723 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 129.750 | Rp 7.990 | 6.2% | PROFIT | IDV |
| 55 | 1080 Diamonds | Rp 138.614 | Rp 140.610 | Rp 145.581 | Rp 147.037 | Rp 139.318 | Rp 140.711 | SipShop | Rp 140.711 | Rp 138.614 | Rp 140.610 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 130.615 | Rp 7.999 | 6.1% | PROFIT | IDV |
| 56 | 1450 Diamonds | Rp 183.435 | Rp 186.076 | Rp 192.820 | Rp 194.748 | Rp 184.334 | Rp 186.177 | SipShop | Rp 186.177 | Rp 183.435 | Rp 186.076 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 10.435 | 6.0% | PROFIT | IDV |
| 57 | 1440 Diamonds | Rp 183.678 | Rp 186.323 | Rp 192.821 | Rp 194.749 | Rp 184.577 | Rp 186.423 | SipShop | Rp 186.423 | Rp 183.678 | Rp 186.323 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 173.000 | Rp 10.678 | 6.2% | PROFIT | IDV |
| 58 | 2000 Diamonds | Rp 255.294 | Rp 258.970 | Rp 268.986 | Rp 271.676 | Rp 256.902 | Rp 259.471 | SipShop | Rp 259.471 | Rp 255.294 | Rp 258.970 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 241.335 | Rp 13.959 | 5.8% | 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 273.673 | Rp 277.614 | Rp 288.269 | Rp 291.152 | Rp 275.360 | Rp 278.114 | SipShop | Rp 278.114 | Rp 273.673 | Rp 277.614 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 258.635 | Rp 15.038 | 5.8% | PROFIT | IDV |
| 61 | 2180 Diamonds | Rp 274.795 | Rp 278.752 | Rp 289.230 | Rp 292.122 | Rp 276.488 | Rp 279.253 | SipShop | Rp 279.253 | Rp 274.795 | Rp 278.752 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 259.500 | Rp 15.295 | 5.9% | PROFIT | IDV |
| 62 | 2200 Diamonds | Rp 278.608 | Rp 282.620 | Rp 293.088 | Rp 296.019 | Rp 280.317 | Rp 283.120 | SipShop | Rp 283.120 | Rp 278.608 | Rp 282.620 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 262.960 | Rp 15.648 | 6.0% | PROFIT | IDV |
| 63 | 2720 Diamonds | Rp 346.332 | Rp 351.319 | Rp 365.399 | Rp 369.053 | Rp 348.337 | Rp 351.820 | SipShop | Rp 351.820 | Rp 346.332 | Rp 351.319 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 326.970 | Rp 19.362 | 5.9% | PROFIT | IDV |
| 64 | 3000 Diamonds | Rp 380.707 | Rp 386.189 | Rp 401.070 | Rp 405.081 | Rp 382.861 | Rp 386.690 | SipShop | Rp 386.690 | Rp 380.707 | Rp 386.189 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 359.840 | Rp 20.867 | 5.8% | PROFIT | IDV |
| 65 | 3640 Diamonds | Rp 458.302 | Rp 464.902 | Rp 482.049 | Rp 486.869 | Rp 460.794 | Rp 465.402 | SipShop | Rp 465.402 | Rp 458.302 | Rp 464.902 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 432.500 | Rp 25.802 | 6.0% | PROFIT | IDV |
| 66 | 4000 Diamonds | Rp 505.781 | Rp 513.064 | Rp 531.219 | Rp 536.531 | Rp 508.477 | Rp 513.562 | SipShop | Rp 513.562 | Rp 505.778 | Rp 513.061 | Rp 498 | Rp 500 | Rp -2 | LOWER | Rp 476.615 | Rp 29.166 | 6.1% | PROFIT | IDV |
| 67 | 4450 Diamonds | Rp 563.474 | Rp 571.588 | Rp 591.960 | Rp 597.880 | Rp 566.411 | Rp 572.075 | SipShop | Rp 572.075 | Rp 563.461 | Rp 571.575 | Rp 487 | Rp 500 | Rp -13 | LOWER | Rp 531.110 | Rp 32.364 | 6.1% | PROFIT | IDV |
| 68 | 5500 Diamonds | Rp 696.383 | Rp 706.411 | Rp 731.752 | Rp 739.070 | Rp 699.882 | Rp 706.881 | SipShop | Rp 706.881 | Rp 696.353 | Rp 706.380 | Rp 470 | Rp 500 | Rp -30 | LOWER | Rp 656.535 | Rp 39.848 | 6.1% | PROFIT | IDV |
| 69 | 6000 Diamonds | Rp 759.853 | Rp 770.795 | Rp 798.275 | Rp 806.258 | Rp 763.631 | Rp 771.267 | SipShop | Rp 771.267 | Rp 759.825 | Rp 770.766 | Rp 472 | Rp 500 | Rp -28 | LOWER | Rp 716.220 | Rp 43.633 | 6.1% | PROFIT | IDV |
| 70 | 6480 Diamonds | Rp 822.582 | Rp 834.427 | Rp 862.874 | Rp 871.503 | Rp 825.682 | Rp 833.939 | SipShop | Rp 833.939 | Rp 821.607 | Rp 833.438 | Rp -488 | Rp 500 | Rp -988 | LOWER | Rp 774.175 | Rp 48.407 | 6.3% | PROFIT | IDV |
| 71 | 7290 Diamonds | Rp 920.138 | Rp 933.388 | Rp 964.097 | Rp 973.738 | Rp 924.635 | Rp 933.881 | SipShop | Rp 933.881 | Rp 920.131 | Rp 933.381 | Rp 493 | Rp 500 | Rp -7 | LOWER | Rp 866.730 | Rp 53.408 | 6.2% | PROFIT | IDV |
| 72 | 8010 Diamonds | Rp 1.011.534 | Rp 1.026.100 | Rp 1.060.507 | Rp 1.071.112 | Rp 1.016.925 | Rp 1.027.094 | SipShop | Rp 1.027.094 | Rp 1.011.527 | Rp 1.026.093 | Rp 994 | Rp 1.000 | Rp -6 | LOWER | Rp 953.230 | Rp 58.304 | 6.1% | PROFIT | IDV |
| 73 | 9800 Diamonds | Rp 1.239.552 | Rp 1.257.402 | Rp 1.299.605 | Rp 1.312.601 | Rp 1.245.943 | Rp 1.258.402 | SipShop | Rp 1.258.402 | Rp 1.239.552 | Rp 1.257.402 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 1.167.750 | Rp 71.802 | 6.1% | PROFIT | IDV |
| 74 | 14580 Diamonds | Rp 1.840.249 | Rp 1.866.749 | Rp 1.928.193 | Rp 1.947.475 | Rp 1.849.242 | Rp 1.867.734 | SipShop | Rp 1.867.734 | Rp 1.840.234 | Rp 1.866.733 | Rp 985 | Rp 1.000 | Rp -15 | LOWER | Rp 1.733.460 | Rp 106.789 | 6.2% | PROFIT | IDV |
| 75 | 36500 Diamonds | Rp 4.607.170 | Rp 4.673.513 | Rp 4.820.483 | Rp 4.868.688 | Rp 4.628.179 | Rp 4.674.461 | SipShop | Rp 4.674.461 | Rp 4.607.118 | Rp 4.673.460 | Rp 948 | Rp 1.000 | Rp -52 | LOWER | Rp 4.338.840 | Rp 268.330 | 6.2% | PROFIT | IDV |
| 76 | 73100 Diamonds | Rp 9.228.180 | Rp 9.361.066 | Rp 9.640.965 | Rp 9.737.375 | Rp 9.269.358 | Rp 9.362.052 | SipShop | Rp 9.362.052 | Rp 9.228.166 | Rp 9.361.052 | Rp 986 | Rp 1.000 | Rp -14 | LOWER | Rp 8.688.060 | Rp 540.120 | 6.2% | 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.