| # | 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 25.615 | Rp 25.984 | Rp 29.447 | Rp 29.741 | Rp 24.803 | Rp 25.051 | SipShop | Rp 25.051 | Rp 24.646 | Rp 25.001 | Rp -933 | Rp 50 | Rp -983 | LOWER | - | - | - | - | - |
| 2 | Membership Bulanan | Rp 76.116 | Rp 77.212 | Rp 88.270 | Rp 89.153 | Rp 74.353 | Rp 75.097 | SipShop | Rp 75.097 | Rp 73.981 | Rp 75.046 | Rp -2.115 | Rp 50 | Rp -2.165 | LOWER | - | - | - | - | - |
| 3 | BP Card | Rp 41.582 | Rp 42.181 | Rp 44.141 | Rp 44.582 | Rp 41.813 | Rp 42.231 | SipShop | Rp 42.231 | Rp 41.582 | Rp 42.181 | Rp 50 | Rp 50 | Rp 0 | KEEP | - | - | - | - | - |
| 4 | 5 Diamonds | Rp 825 | Rp 837 | Rp 965 | Rp 975 | Rp 839 | Rp 847 | SipShop | Rp 847 | Rp 825 | Rp 837 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 865 | Rp -40 | -4.6% | LOSS | IDV |
| 5 | 12 Diamonds | Rp 1.817 | Rp 1.843 | Rp 2.045 | Rp 2.065 | Rp 1.836 | Rp 1.854 | SipShop | Rp 1.854 | Rp 1.817 | Rp 1.843 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 1.730 | Rp 87 | 5.0% | PROFIT | IDV |
| 6 | 70 Diamonds | Rp 9.097 | Rp 9.228 | Rp 9.639 | Rp 9.735 | Rp 9.147 | Rp 9.238 | SipShop | Rp 9.238 | Rp 9.097 | Rp 9.228 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 8.650 | Rp 447 | 5.2% | PROFIT | IDV |
| 7 | 100 Diamonds | Rp 13.274 | Rp 13.465 | Rp 15.427 | Rp 15.581 | Rp 13.343 | Rp 13.476 | SipShop | Rp 13.476 | Rp 13.274 | Rp 13.465 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 13.840 | Rp -566 | -4.1% | LOSS | IDV |
| 8 | 140 Diamonds | Rp 18.203 | Rp 18.465 | Rp 19.277 | Rp 19.470 | Rp 18.293 | Rp 18.476 | SipShop | Rp 18.476 | Rp 18.203 | Rp 18.465 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 17.300 | Rp 903 | 5.2% | PROFIT | IDV |
| 9 | 210 Diamonds | Rp 28.740 | Rp 29.154 | Rp 28.915 | Rp 29.204 | - | - | Takapedia | Rp 29.204 | Rp 28.740 | Rp 29.154 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 25.950 | Rp 2.790 | 10.8% | PROFIT | IDV |
| 10 | 300 Diamonds | Rp 39.656 | Rp 40.227 | - | - | Rp 39.879 | Rp 40.278 | SipShop | Rp 40.278 | Rp 39.656 | Rp 40.227 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 38.060 | Rp 1.596 | 4.2% | PROFIT | IDV |
| 11 | 355 Diamonds | Rp 45.485 | Rp 46.140 | Rp 48.191 | Rp 48.673 | Rp 45.733 | Rp 46.190 | SipShop | Rp 46.190 | Rp 45.485 | Rp 46.140 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 43.250 | Rp 2.235 | 5.2% | PROFIT | IDV |
| 12 | 360 Diamonds | Rp 46.259 | Rp 46.925 | Rp 49.156 | Rp 49.648 | Rp 46.511 | Rp 46.976 | SipShop | Rp 46.976 | Rp 46.259 | Rp 46.925 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 44.115 | Rp 2.144 | 4.9% | PROFIT | IDV |
| 13 | 10 Diamonds | Rp 1.654 | Rp 1.678 | Rp 1.930 | Rp 1.949 | Rp 1.671 | Rp 1.688 | SipShop | Rp 1.688 | Rp 1.654 | Rp 1.678 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 1.730 | Rp -76 | -4.4% | LOSS | IDV |
| 14 | 15 Diamonds | Rp 2.483 | Rp 2.519 | Rp 2.894 | Rp 2.923 | Rp 2.504 | Rp 2.529 | SipShop | Rp 2.529 | Rp 2.483 | Rp 2.519 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 2.595 | Rp -112 | -4.3% | LOSS | IDV |
| 15 | 20 Diamonds | Rp 3.312 | Rp 3.360 | Rp 3.859 | Rp 3.898 | Rp 3.337 | Rp 3.370 | SipShop | Rp 3.370 | Rp 3.312 | Rp 3.360 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 3.460 | Rp -148 | -4.3% | LOSS | IDV |
| 16 | 25 Diamonds | Rp 4.141 | Rp 4.201 | Rp 4.823 | Rp 4.871 | Rp 4.169 | Rp 4.211 | SipShop | Rp 4.211 | Rp 4.141 | Rp 4.201 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 4.325 | Rp -184 | -4.3% | LOSS | IDV |
| 17 | 30 Diamonds | Rp 4.970 | Rp 5.042 | Rp 5.788 | Rp 5.846 | Rp 5.002 | Rp 5.052 | SipShop | Rp 5.052 | Rp 4.970 | Rp 5.042 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 5.190 | Rp -220 | -4.2% | LOSS | IDV |
| 18 | 40 Diamonds | Rp 6.279 | Rp 6.369 | Rp 7.717 | Rp 7.794 | Rp 6.317 | Rp 6.380 | SipShop | Rp 6.380 | Rp 6.279 | Rp 6.369 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 6.920 | Rp -641 | -9.3% | LOSS | IDV |
| 19 | 50 Diamonds | Rp 6.633 | Rp 6.729 | Rp 7.714 | Rp 7.791 | Rp 6.672 | Rp 6.739 | SipShop | Rp 6.739 | Rp 6.633 | Rp 6.729 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 6.920 | Rp -287 | -4.1% | 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 9.948 | Rp 10.091 | Rp 10.604 | Rp 10.710 | Rp 10.002 | Rp 10.102 | SipShop | Rp 10.102 | Rp 9.948 | Rp 10.091 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 9.515 | Rp 433 | 4.6% | PROFIT | IDV |
| 22 | 80 Diamonds | Rp 10.776 | Rp 10.931 | Rp 11.568 | Rp 11.684 | Rp 10.834 | Rp 10.942 | SipShop | Rp 10.942 | Rp 10.776 | Rp 10.931 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 10.380 | Rp 396 | 3.8% | PROFIT | IDV |
| 23 | 90 Diamonds | Rp 12.440 | Rp 12.619 | Rp 13.497 | Rp 13.632 | Rp 12.505 | Rp 12.630 | SipShop | Rp 12.630 | Rp 12.440 | Rp 12.619 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 12.110 | Rp 330 | 2.7% | PROFIT | IDV |
| 24 | 120 Diamonds | Rp 15.767 | Rp 15.994 | Rp 17.353 | Rp 17.527 | Rp 15.847 | Rp 16.005 | SipShop | Rp 16.005 | Rp 15.767 | Rp 15.994 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 15.570 | Rp 197 | 1.3% | PROFIT | IDV |
| 25 | 130 Diamonds | Rp 17.381 | Rp 17.631 | Rp 19.282 | Rp 19.475 | Rp 17.467 | Rp 17.642 | SipShop | Rp 17.642 | Rp 17.381 | Rp 17.631 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 17.300 | Rp 81 | 0.5% | PROFIT | IDV |
| 26 | 145 Diamonds | Rp 19.011 | Rp 19.285 | Rp 20.241 | Rp 20.443 | Rp 19.104 | Rp 19.295 | SipShop | Rp 19.295 | Rp 19.011 | Rp 19.285 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 18.165 | Rp 846 | 4.7% | PROFIT | IDV |
| 27 | 150 Diamonds | Rp 19.840 | Rp 20.126 | Rp 21.206 | Rp 21.418 | Rp 19.937 | Rp 20.136 | SipShop | Rp 20.136 | Rp 19.840 | Rp 20.126 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 19.030 | Rp 810 | 4.3% | PROFIT | IDV |
| 28 | 160 Diamonds | Rp 21.498 | Rp 21.808 | Rp 23.135 | Rp 23.366 | Rp 21.602 | Rp 21.818 | SipShop | Rp 21.818 | Rp 21.498 | Rp 21.808 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 20.760 | Rp 738 | 3.6% | PROFIT | IDV |
| 29 | 170 Diamonds | Rp 22.355 | Rp 22.677 | Rp 25.064 | Rp 25.315 | Rp 22.462 | Rp 22.687 | SipShop | Rp 22.687 | Rp 22.355 | Rp 22.677 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 22.490 | Rp -135 | -0.6% | LOSS | IDV |
| 30 | 190 Diamonds | Rp 24.774 | Rp 25.131 | Rp 26.991 | Rp 27.261 | Rp 24.932 | Rp 25.181 | SipShop | Rp 25.181 | Rp 24.774 | Rp 25.131 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 24.220 | Rp 554 | 2.3% | PROFIT | IDV |
| 31 | 200 Diamonds | Rp 28.744 | Rp 29.158 | Rp 28.919 | Rp 29.208 | - | - | Takapedia | Rp 29.208 | Rp 28.744 | Rp 29.158 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 25.950 | Rp 2.794 | 10.8% | PROFIT | IDV |
| 32 | 280 Diamonds | Rp 36.339 | Rp 36.862 | Rp 38.553 | Rp 38.939 | Rp 36.548 | Rp 36.913 | SipShop | Rp 36.913 | Rp 36.339 | Rp 36.862 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 34.600 | Rp 1.739 | 5.0% | PROFIT | IDV |
| 33 | 375 Diamonds | Rp 48.747 | Rp 49.449 | Rp 52.050 | Rp 52.571 | Rp 49.009 | Rp 49.499 | SipShop | Rp 49.499 | Rp 48.747 | Rp 49.449 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 46.710 | Rp 2.037 | 4.4% | PROFIT | IDV |
| 34 | 400 Diamonds | Rp 52.061 | Rp 52.811 | Rp 56.873 | Rp 57.442 | Rp 52.338 | Rp 52.861 | SipShop | Rp 52.861 | Rp 52.061 | Rp 52.811 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 50.170 | Rp 1.891 | 3.8% | PROFIT | IDV |
| 35 | 405 Diamonds | Rp 52.061 | Rp 52.811 | - | - | Rp 52.338 | Rp 52.861 | SipShop | Rp 52.861 | Rp 52.061 | Rp 52.811 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 50.170 | Rp 1.891 | 3.8% | PROFIT | IDV |
| 36 | 425 Diamonds | Rp 54.718 | Rp 55.506 | Rp 57.830 | Rp 58.408 | Rp 55.006 | Rp 55.556 | SipShop | Rp 55.556 | Rp 54.718 | Rp 55.506 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 51.900 | Rp 2.818 | 5.4% | PROFIT | IDV |
| 37 | 475 Diamonds | Rp 61.364 | Rp 62.248 | Rp 65.543 | Rp 66.198 | Rp 61.681 | Rp 62.298 | SipShop | Rp 62.298 | Rp 61.364 | Rp 62.248 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 58.820 | Rp 2.544 | 4.3% | PROFIT | IDV |
| 38 | 495 Diamonds | Rp 63.841 | Rp 64.760 | Rp 67.467 | Rp 68.142 | Rp 64.169 | Rp 64.811 | SipShop | Rp 64.811 | Rp 63.841 | Rp 64.760 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 60.550 | Rp 3.291 | 5.4% | PROFIT | IDV |
| 39 | 500 Diamonds | Rp 64.670 | Rp 65.601 | Rp 68.432 | Rp 69.116 | Rp 65.002 | Rp 65.652 | SipShop | Rp 65.652 | Rp 64.670 | Rp 65.601 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 61.415 | Rp 3.255 | 5.3% | PROFIT | IDV |
| 40 | 510 Diamonds | Rp 66.328 | Rp 67.283 | Rp 70.361 | Rp 71.065 | Rp 66.667 | Rp 67.334 | SipShop | Rp 67.334 | Rp 66.328 | Rp 67.283 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 63.145 | Rp 3.183 | 5.0% | PROFIT | IDV |
| 41 | 545 Diamonds | Rp 70.486 | Rp 71.501 | - | - | Rp 70.844 | Rp 71.552 | SipShop | Rp 71.552 | Rp 70.486 | Rp 71.501 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 67.470 | Rp 3.016 | 4.5% | PROFIT | IDV |
| 42 | 565 Diamonds | Rp 72.964 | Rp 74.015 | Rp 77.106 | Rp 77.877 | Rp 73.332 | Rp 74.065 | SipShop | Rp 74.065 | Rp 72.964 | Rp 74.015 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 69.200 | Rp 3.764 | 5.4% | PROFIT | IDV |
| 43 | 635 Diamonds | Rp 82.087 | Rp 83.269 | Rp 86.743 | Rp 87.610 | Rp 82.495 | Rp 83.320 | SipShop | Rp 83.320 | Rp 82.087 | Rp 83.269 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 77.850 | Rp 4.237 | 5.4% | PROFIT | IDV |
| 44 | 720 Diamonds | Rp 90.882 | Rp 92.191 | Rp 96.381 | Rp 97.345 | Rp 91.328 | Rp 92.241 | SipShop | Rp 92.241 | Rp 90.882 | Rp 92.191 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 86.500 | Rp 4.382 | 5.1% | PROFIT | IDV |
| 45 | 725 Diamonds | Rp 92.040 | Rp 93.365 | Rp 97.346 | Rp 98.319 | Rp 92.491 | Rp 93.416 | SipShop | Rp 93.416 | Rp 92.040 | Rp 93.365 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 87.365 | Rp 4.675 | 5.4% | PROFIT | IDV |
| 46 | 740 Diamonds | Rp 94.527 | Rp 95.888 | Rp 100.239 | Rp 101.241 | Rp 94.989 | Rp 95.939 | SipShop | Rp 95.939 | Rp 94.527 | Rp 95.888 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 89.960 | Rp 4.567 | 5.1% | PROFIT | IDV |
| 47 | 770 Diamonds | Rp 97.856 | Rp 99.265 | Rp 104.095 | Rp 105.136 | Rp 98.333 | Rp 99.316 | SipShop | Rp 99.316 | Rp 97.856 | Rp 99.265 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 93.420 | Rp 4.436 | 4.7% | PROFIT | IDV |
| 48 | 790 Diamonds | Rp 99.924 | Rp 101.363 | Rp 106.020 | Rp 107.080 | Rp 100.458 | Rp 101.463 | SipShop | Rp 101.463 | Rp 99.924 | Rp 101.363 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 95.150 | Rp 4.774 | 5.0% | PROFIT | IDV |
| 49 | 800 Diamonds | Rp 101.581 | Rp 103.044 | Rp 107.949 | Rp 109.028 | Rp 102.123 | Rp 103.144 | SipShop | Rp 103.144 | Rp 101.581 | Rp 103.044 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 96.880 | Rp 4.701 | 4.9% | PROFIT | IDV |
| 50 | 860 Diamonds | Rp 109.408 | Rp 110.983 | Rp 115.657 | Rp 116.814 | Rp 109.984 | Rp 111.084 | SipShop | Rp 111.084 | Rp 109.408 | Rp 110.983 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 103.800 | Rp 5.608 | 5.4% | PROFIT | IDV |
| 51 | 930 Diamonds | Rp 118.531 | Rp 120.238 | Rp 125.296 | Rp 126.549 | Rp 119.147 | Rp 120.338 | SipShop | Rp 120.338 | Rp 118.531 | Rp 120.238 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 112.450 | Rp 6.081 | 5.4% | PROFIT | IDV |
| 52 | 1000 Diamonds | Rp 127.194 | Rp 129.026 | Rp 134.933 | Rp 136.282 | Rp 127.848 | Rp 129.126 | SipShop | Rp 129.126 | Rp 127.194 | Rp 129.026 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 121.100 | Rp 6.094 | 5.0% | PROFIT | IDV |
| 53 | 1050 Diamonds | Rp 133.825 | Rp 135.752 | Rp 142.647 | Rp 144.073 | Rp 134.508 | Rp 135.853 | SipShop | Rp 135.853 | Rp 133.825 | Rp 135.752 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 128.020 | Rp 5.805 | 4.5% | PROFIT | IDV |
| 54 | 1075 Diamonds | Rp 136.285 | Rp 138.248 | Rp 144.572 | Rp 146.018 | Rp 136.978 | Rp 138.348 | SipShop | Rp 138.348 | Rp 136.285 | Rp 138.248 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 129.750 | Rp 6.535 | 5.0% | PROFIT | IDV |
| 55 | 1080 Diamonds | Rp 137.114 | Rp 139.088 | Rp 145.536 | Rp 146.991 | Rp 137.811 | Rp 139.189 | SipShop | Rp 139.189 | Rp 137.114 | Rp 139.088 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 130.615 | Rp 6.499 | 5.0% | PROFIT | IDV |
| 56 | 1440 Diamonds | Rp 181.736 | Rp 184.353 | Rp 192.761 | Rp 194.689 | Rp 182.628 | Rp 184.454 | SipShop | Rp 184.454 | Rp 181.736 | Rp 184.353 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 8.736 | 5.0% | PROFIT | IDV |
| 57 | 1450 Diamonds | Rp 181.955 | Rp 184.575 | Rp 192.761 | Rp 194.689 | Rp 182.848 | Rp 184.676 | SipShop | Rp 184.676 | Rp 181.955 | Rp 184.575 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 8.955 | 5.2% | PROFIT | IDV |
| 58 | 2000 Diamonds | Rp 253.635 | Rp 257.287 | Rp 268.907 | Rp 271.596 | Rp 255.236 | Rp 257.788 | SipShop | Rp 257.788 | Rp 253.635 | Rp 257.287 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 241.335 | Rp 12.300 | 5.1% | PROFIT | IDV |
| 59 | 2020 Diamonds | Rp 271.089 | Rp 274.993 | Rp 272.765 | Rp 275.493 | - | - | Takapedia | Rp 275.493 | Rp 271.089 | Rp 274.993 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 243.065 | Rp 28.024 | 11.5% | PROFIT | IDV |
| 60 | 2140 Diamonds | Rp 271.904 | Rp 275.819 | Rp 288.183 | Rp 291.065 | Rp 273.584 | Rp 276.320 | SipShop | Rp 276.320 | Rp 271.904 | Rp 275.819 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 258.635 | Rp 13.269 | 5.1% | PROFIT | IDV |
| 61 | 2180 Diamonds | Rp 272.246 | Rp 276.166 | Rp 289.142 | Rp 292.033 | Rp 273.928 | Rp 276.667 | SipShop | Rp 276.667 | Rp 272.246 | Rp 276.166 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 259.500 | Rp 12.746 | 4.9% | PROFIT | IDV |
| 62 | 2200 Diamonds | Rp 275.896 | Rp 279.869 | Rp 293.000 | Rp 295.930 | Rp 277.593 | Rp 280.369 | SipShop | Rp 280.369 | Rp 275.896 | Rp 279.869 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 262.960 | Rp 12.936 | 4.9% | PROFIT | IDV |
| 63 | 2720 Diamonds | Rp 344.978 | Rp 349.946 | Rp 365.290 | Rp 368.943 | Rp 346.976 | Rp 350.446 | SipShop | Rp 350.446 | Rp 344.978 | Rp 349.946 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 326.970 | Rp 18.008 | 5.5% | PROFIT | IDV |
| 64 | 3000 Diamonds | Rp 378.196 | Rp 383.642 | Rp 400.949 | Rp 404.958 | Rp 380.340 | Rp 384.143 | SipShop | Rp 384.143 | Rp 378.196 | Rp 383.642 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 359.840 | Rp 18.356 | 5.1% | PROFIT | IDV |
| 65 | 3640 Diamonds | Rp 455.697 | Rp 462.259 | Rp 481.903 | Rp 486.722 | Rp 456.528 | Rp 461.093 | SipShop | Rp 461.093 | Rp 454.054 | Rp 460.592 | Rp -1.166 | Rp 500 | Rp -1.666 | LOWER | Rp 432.500 | Rp 23.197 | 5.4% | PROFIT | IDV |
| 66 | 4000 Diamonds | Rp 502.746 | Rp 509.986 | Rp 531.058 | Rp 536.369 | Rp 505.432 | Rp 510.486 | SipShop | Rp 510.486 | Rp 502.746 | Rp 509.986 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 476.615 | Rp 26.131 | 5.5% | PROFIT | IDV |
| 67 | 4450 Diamonds | Rp 560.042 | Rp 568.107 | Rp 591.780 | Rp 597.698 | Rp 562.977 | Rp 568.607 | SipShop | Rp 568.607 | Rp 560.042 | Rp 568.107 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 531.110 | Rp 28.932 | 5.4% | PROFIT | IDV |
| 68 | 5500 Diamonds | Rp 692.078 | Rp 702.044 | Rp 731.533 | Rp 738.848 | Rp 695.588 | Rp 702.544 | SipShop | Rp 702.544 | Rp 692.078 | Rp 702.044 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 656.535 | Rp 35.543 | 5.4% | PROFIT | IDV |
| 69 | 6000 Diamonds | Rp 755.187 | Rp 766.062 | Rp 798.034 | Rp 806.014 | Rp 758.972 | Rp 766.562 | SipShop | Rp 766.562 | Rp 755.187 | Rp 766.062 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 716.220 | Rp 38.967 | 5.4% | PROFIT | IDV |
| 70 | 6480 Diamonds | Rp 818.291 | Rp 830.074 | Rp 862.613 | Rp 871.239 | Rp 822.351 | Rp 830.575 | SipShop | Rp 830.575 | Rp 818.291 | Rp 830.074 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 774.175 | Rp 44.116 | 5.7% | PROFIT | IDV |
| 71 | 7290 Diamonds | Rp 914.616 | Rp 927.786 | Rp 964.097 | Rp 973.738 | Rp 919.096 | Rp 928.287 | SipShop | Rp 928.287 | Rp 914.616 | Rp 927.786 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 866.730 | Rp 47.886 | 5.5% | PROFIT | IDV |
| 72 | 8010 Diamonds | Rp 1.005.465 | Rp 1.019.944 | Rp 1.060.477 | Rp 1.071.082 | Rp 1.010.836 | Rp 1.020.944 | SipShop | Rp 1.020.944 | Rp 1.005.465 | Rp 1.019.944 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 953.230 | Rp 52.235 | 5.5% | PROFIT | IDV |
| 73 | 9800 Diamonds | Rp 1.232.159 | Rp 1.249.902 | Rp 1.299.504 | Rp 1.312.499 | Rp 1.238.518 | Rp 1.250.903 | SipShop | Rp 1.250.903 | Rp 1.232.159 | Rp 1.249.902 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 1.167.750 | Rp 64.409 | 5.5% | PROFIT | IDV |
| 74 | 14580 Diamonds | Rp 1.829.204 | Rp 1.855.545 | Rp 1.928.193 | Rp 1.947.475 | Rp 1.838.163 | Rp 1.856.545 | SipShop | Rp 1.856.545 | Rp 1.829.204 | Rp 1.855.545 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 1.733.460 | Rp 95.744 | 5.5% | PROFIT | IDV |
| 75 | 36500 Diamonds | Rp 4.579.440 | Rp 4.645.384 | Rp 4.820.483 | Rp 4.868.688 | Rp 4.600.380 | Rp 4.646.384 | SipShop | Rp 4.646.384 | Rp 4.579.440 | Rp 4.645.384 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 4.338.840 | Rp 240.600 | 5.5% | PROFIT | IDV |
| 76 | 73100 Diamonds | Rp 9.173.107 | Rp 9.305.200 | Rp 9.640.965 | Rp 9.737.375 | Rp 9.214.059 | Rp 9.306.200 | SipShop | Rp 9.306.200 | Rp 9.173.107 | Rp 9.305.200 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 8.688.060 | Rp 485.047 | 5.6% | 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.