| # | 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 | - | - | Takapedia | Rp 29.741 | Rp 29.269 | Rp 29.690 | Rp 3.757 | Rp 50 | Rp 3.707 | RAISE | - | - | - | - | - |
| 2 | Membership Bulanan | Rp 76.116 | Rp 77.212 | Rp 88.270 | Rp 89.153 | Rp 74.287 | Rp 75.030 | SipShop | Rp 75.030 | Rp 73.915 | Rp 74.979 | Rp -2.182 | Rp 50 | Rp -2.232 | 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 1.801 | Rp 1.827 | Rp 2.045 | Rp 2.065 | Rp 1.819 | Rp 1.837 | SipShop | Rp 1.837 | Rp 1.801 | Rp 1.827 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 1.730 | Rp 71 | 4.1% | PROFIT | IDV |
| 6 | 70 Diamonds | Rp 9.014 | Rp 9.144 | Rp 9.639 | Rp 9.735 | Rp 9.063 | Rp 9.154 | SipShop | Rp 9.154 | Rp 9.014 | Rp 9.144 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 8.650 | Rp 364 | 4.2% | PROFIT | IDV |
| 7 | 100 Diamonds | Rp 13.263 | Rp 13.454 | Rp 15.427 | Rp 15.581 | Rp 13.332 | Rp 13.465 | SipShop | Rp 13.465 | Rp 13.263 | Rp 13.454 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 13.840 | Rp -577 | -4.2% | LOSS | IDV |
| 8 | 140 Diamonds | Rp 18.036 | Rp 18.296 | Rp 19.277 | Rp 19.470 | Rp 18.125 | Rp 18.306 | SipShop | Rp 18.306 | Rp 18.036 | Rp 18.296 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 17.300 | Rp 736 | 4.3% | 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 39.365 | Rp 39.932 | - | - | Rp 39.586 | Rp 39.982 | SipShop | Rp 39.982 | Rp 39.365 | Rp 39.932 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 38.060 | Rp 1.305 | 3.4% | PROFIT | IDV |
| 11 | 355 Diamonds | Rp 45.067 | Rp 45.716 | Rp 48.191 | Rp 48.673 | Rp 45.313 | Rp 45.766 | SipShop | Rp 45.766 | Rp 45.067 | Rp 45.716 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 43.250 | Rp 1.817 | 4.2% | PROFIT | IDV |
| 12 | 360 Diamonds | Rp 45.895 | Rp 46.556 | Rp 49.156 | Rp 49.648 | Rp 46.145 | Rp 46.606 | SipShop | Rp 46.606 | Rp 45.895 | Rp 46.556 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 44.115 | Rp 1.780 | 4.0% | 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 6.240 | Rp 6.330 | Rp 7.717 | Rp 7.794 | Rp 6.277 | Rp 6.340 | SipShop | Rp 6.340 | Rp 6.240 | Rp 6.330 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 6.920 | Rp -680 | -9.8% | LOSS | IDV |
| 19 | 50 Diamonds | Rp 6.627 | Rp 6.722 | Rp 7.714 | Rp 7.791 | Rp 6.666 | Rp 6.733 | SipShop | Rp 6.733 | Rp 6.627 | Rp 6.722 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 6.920 | Rp -293 | -4.2% | 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 9.843 | Rp 9.985 | Rp 10.604 | Rp 10.710 | Rp 9.896 | Rp 9.995 | SipShop | Rp 9.995 | Rp 9.843 | Rp 9.985 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 9.515 | Rp 328 | 3.4% | PROFIT | IDV |
| 22 | 80 Diamonds | Rp 10.672 | Rp 10.826 | Rp 11.568 | Rp 11.684 | Rp 10.729 | Rp 10.836 | SipShop | Rp 10.836 | Rp 10.672 | Rp 10.826 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 10.380 | Rp 292 | 2.8% | PROFIT | IDV |
| 23 | 90 Diamonds | Rp 12.336 | Rp 12.514 | Rp 13.497 | Rp 13.632 | Rp 12.400 | Rp 12.524 | SipShop | Rp 12.524 | Rp 12.336 | Rp 12.514 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 12.110 | Rp 226 | 1.9% | PROFIT | IDV |
| 24 | 120 Diamonds | Rp 15.651 | Rp 15.876 | Rp 17.353 | Rp 17.527 | Rp 15.730 | Rp 15.887 | SipShop | Rp 15.887 | Rp 15.651 | Rp 15.876 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 15.570 | Rp 81 | 0.5% | PROFIT | IDV |
| 25 | 130 Diamonds | Rp 17.331 | Rp 17.581 | Rp 19.282 | Rp 19.475 | Rp 17.417 | Rp 17.591 | SipShop | Rp 17.591 | Rp 17.331 | Rp 17.581 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 17.300 | Rp 31 | 0.2% | PROFIT | IDV |
| 26 | 145 Diamonds | Rp 18.866 | Rp 19.138 | Rp 20.241 | Rp 20.443 | Rp 18.958 | Rp 19.148 | SipShop | Rp 19.148 | Rp 18.866 | Rp 19.138 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 18.165 | Rp 701 | 3.9% | PROFIT | IDV |
| 27 | 150 Diamonds | Rp 19.695 | Rp 19.979 | Rp 21.206 | Rp 21.418 | Rp 19.791 | Rp 19.989 | SipShop | Rp 19.989 | Rp 19.695 | Rp 19.979 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 19.030 | Rp 665 | 3.5% | PROFIT | IDV |
| 28 | 160 Diamonds | Rp 21.353 | Rp 21.660 | Rp 23.135 | Rp 23.366 | Rp 21.456 | Rp 21.671 | SipShop | Rp 21.671 | Rp 21.353 | Rp 21.660 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 20.760 | Rp 593 | 2.9% | PROFIT | IDV |
| 29 | 170 Diamonds | Rp 22.289 | Rp 22.610 | Rp 25.064 | Rp 25.315 | Rp 22.396 | Rp 22.620 | SipShop | Rp 22.620 | Rp 22.289 | Rp 22.610 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 22.490 | Rp -201 | -0.9% | LOSS | IDV |
| 30 | 190 Diamonds | Rp 24.630 | Rp 24.985 | Rp 26.991 | Rp 27.261 | Rp 24.787 | Rp 25.035 | SipShop | Rp 25.035 | Rp 24.630 | Rp 24.985 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 24.220 | Rp 410 | 1.7% | 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 36.048 | Rp 36.567 | Rp 38.553 | Rp 38.939 | Rp 36.255 | Rp 36.618 | SipShop | Rp 36.618 | Rp 36.048 | Rp 36.567 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 34.600 | Rp 1.448 | 4.2% | PROFIT | IDV |
| 33 | 375 Diamonds | Rp 48.383 | Rp 49.080 | Rp 52.050 | Rp 52.571 | Rp 48.644 | Rp 49.130 | SipShop | Rp 49.130 | Rp 48.383 | Rp 49.080 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 46.710 | Rp 1.673 | 3.6% | PROFIT | IDV |
| 34 | 400 Diamonds | Rp 51.699 | Rp 52.443 | Rp 56.873 | Rp 57.442 | Rp 51.974 | Rp 52.494 | SipShop | Rp 52.494 | Rp 51.699 | Rp 52.443 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 1.529 | 3.0% | PROFIT | IDV |
| 35 | 405 Diamonds | Rp 51.699 | Rp 52.443 | - | - | Rp 51.974 | Rp 52.494 | SipShop | Rp 52.494 | Rp 51.699 | Rp 52.443 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 1.529 | 3.0% | PROFIT | IDV |
| 36 | 425 Diamonds | Rp 54.085 | Rp 54.864 | Rp 57.830 | Rp 58.408 | Rp 54.370 | Rp 54.914 | SipShop | Rp 54.914 | Rp 54.085 | Rp 54.864 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 51.900 | Rp 2.185 | 4.2% | PROFIT | IDV |
| 37 | 475 Diamonds | Rp 60.717 | Rp 61.591 | Rp 65.543 | Rp 66.198 | Rp 61.032 | Rp 61.642 | SipShop | Rp 61.642 | Rp 60.717 | Rp 61.591 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 58.820 | Rp 1.897 | 3.2% | PROFIT | IDV |
| 38 | 495 Diamonds | Rp 63.101 | Rp 64.010 | Rp 67.467 | Rp 68.142 | Rp 63.426 | Rp 64.060 | SipShop | Rp 64.060 | Rp 63.101 | Rp 64.010 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 60.550 | Rp 2.551 | 4.2% | PROFIT | IDV |
| 39 | 500 Diamonds | Rp 63.931 | Rp 64.852 | Rp 68.432 | Rp 69.116 | Rp 64.259 | Rp 64.902 | SipShop | Rp 64.902 | Rp 63.931 | Rp 64.852 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 61.415 | Rp 2.516 | 4.1% | PROFIT | IDV |
| 40 | 510 Diamonds | Rp 65.589 | Rp 66.533 | Rp 70.361 | Rp 71.065 | Rp 65.925 | Rp 66.584 | SipShop | Rp 66.584 | Rp 65.589 | Rp 66.533 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 63.145 | Rp 2.444 | 3.9% | PROFIT | IDV |
| 41 | 545 Diamonds | Rp 69.734 | Rp 70.738 | - | - | Rp 70.088 | Rp 70.789 | SipShop | Rp 70.789 | Rp 69.734 | Rp 70.738 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 67.470 | Rp 2.264 | 3.4% | PROFIT | IDV |
| 42 | 565 Diamonds | Rp 72.120 | Rp 73.159 | Rp 77.106 | Rp 77.877 | Rp 72.484 | Rp 73.209 | SipShop | Rp 73.209 | Rp 72.120 | Rp 73.159 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 69.200 | Rp 2.920 | 4.2% | PROFIT | IDV |
| 43 | 635 Diamonds | Rp 81.136 | Rp 82.304 | Rp 86.743 | Rp 87.610 | Rp 81.540 | Rp 82.355 | SipShop | Rp 82.355 | Rp 81.136 | Rp 82.304 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 77.850 | Rp 3.286 | 4.2% | PROFIT | IDV |
| 44 | 720 Diamonds | Rp 90.153 | Rp 91.451 | Rp 96.381 | Rp 97.345 | Rp 90.596 | Rp 91.502 | SipShop | Rp 91.502 | Rp 90.153 | Rp 91.451 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 86.500 | Rp 3.653 | 4.2% | PROFIT | IDV |
| 45 | 725 Diamonds | Rp 90.982 | Rp 92.292 | Rp 97.346 | Rp 98.319 | Rp 91.429 | Rp 92.343 | SipShop | Rp 92.343 | Rp 90.982 | Rp 92.292 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 87.365 | Rp 3.617 | 4.1% | PROFIT | IDV |
| 46 | 740 Diamonds | Rp 93.470 | Rp 94.816 | Rp 100.239 | Rp 101.241 | Rp 93.927 | Rp 94.866 | SipShop | Rp 94.866 | Rp 93.470 | Rp 94.816 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 89.960 | Rp 3.510 | 3.9% | PROFIT | IDV |
| 47 | 770 Diamonds | Rp 96.787 | Rp 98.181 | Rp 104.095 | Rp 105.136 | Rp 97.258 | Rp 98.231 | SipShop | Rp 98.231 | Rp 96.787 | Rp 98.181 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 93.420 | Rp 3.367 | 3.6% | PROFIT | IDV |
| 48 | 790 Diamonds | Rp 99.123 | Rp 100.550 | Rp 106.020 | Rp 107.080 | Rp 99.654 | Rp 100.651 | SipShop | Rp 100.651 | Rp 99.123 | Rp 100.550 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 95.150 | Rp 3.973 | 4.2% | PROFIT | IDV |
| 49 | 800 Diamonds | Rp 100.780 | Rp 102.231 | Rp 107.949 | Rp 109.028 | Rp 101.319 | Rp 102.332 | SipShop | Rp 102.332 | Rp 100.780 | Rp 102.231 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 96.880 | Rp 3.900 | 4.0% | PROFIT | IDV |
| 50 | 860 Diamonds | Rp 108.139 | Rp 109.696 | Rp 115.657 | Rp 116.814 | Rp 108.710 | Rp 109.797 | SipShop | Rp 109.797 | Rp 108.139 | Rp 109.696 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 103.800 | Rp 4.339 | 4.2% | PROFIT | IDV |
| 51 | 930 Diamonds | Rp 117.158 | Rp 118.845 | Rp 125.296 | Rp 126.549 | Rp 117.768 | Rp 118.946 | SipShop | Rp 118.946 | Rp 117.158 | Rp 118.845 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 112.450 | Rp 4.708 | 4.2% | PROFIT | IDV |
| 52 | 1000 Diamonds | Rp 126.175 | Rp 127.992 | Rp 134.933 | Rp 136.282 | Rp 126.824 | Rp 128.092 | SipShop | Rp 128.092 | Rp 126.175 | Rp 127.992 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 121.100 | Rp 5.075 | 4.2% | PROFIT | IDV |
| 53 | 1050 Diamonds | Rp 132.807 | Rp 134.719 | Rp 142.647 | Rp 144.073 | Rp 133.485 | Rp 134.820 | SipShop | Rp 134.820 | Rp 132.807 | Rp 134.719 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 128.020 | Rp 4.787 | 3.7% | PROFIT | IDV |
| 54 | 1075 Diamonds | Rp 135.193 | Rp 137.140 | Rp 144.572 | Rp 146.018 | Rp 135.881 | Rp 137.240 | SipShop | Rp 137.240 | Rp 135.193 | Rp 137.140 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 129.750 | Rp 5.443 | 4.2% | PROFIT | IDV |
| 55 | 1080 Diamonds | Rp 136.022 | Rp 137.981 | Rp 145.536 | Rp 146.991 | Rp 136.714 | Rp 138.081 | SipShop | Rp 138.081 | Rp 136.022 | Rp 137.981 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 130.615 | Rp 5.407 | 4.1% | PROFIT | IDV |
| 56 | 1440 Diamonds | Rp 180.280 | Rp 182.876 | Rp 192.761 | Rp 194.689 | Rp 181.165 | Rp 182.977 | SipShop | Rp 182.977 | Rp 180.280 | Rp 182.876 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 7.280 | 4.2% | PROFIT | IDV |
| 57 | 1450 Diamonds | Rp 180.280 | Rp 182.876 | Rp 192.761 | Rp 194.689 | Rp 181.165 | Rp 182.977 | SipShop | Rp 182.977 | Rp 180.280 | Rp 182.876 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 173.000 | Rp 7.280 | 4.2% | PROFIT | IDV |
| 58 | 2000 Diamonds | Rp 250.661 | Rp 254.271 | Rp 268.907 | Rp 271.596 | Rp 252.249 | Rp 254.771 | SipShop | Rp 254.771 | Rp 250.661 | Rp 254.271 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 241.335 | Rp 9.326 | 3.9% | PROFIT | IDV |
| 59 | 2140 Diamonds | Rp 268.711 | Rp 272.580 | Rp 288.183 | Rp 291.065 | Rp 270.377 | Rp 273.081 | SipShop | Rp 273.081 | Rp 268.711 | Rp 272.580 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 258.635 | Rp 10.076 | 3.9% | PROFIT | IDV |
| 60 | 2180 Diamonds | Rp 270.275 | Rp 274.167 | Rp 289.142 | Rp 292.033 | Rp 271.948 | Rp 274.667 | SipShop | Rp 274.667 | Rp 270.275 | Rp 274.167 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 259.500 | Rp 10.775 | 4.2% | PROFIT | IDV |
| 61 | 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 |
| 62 | 2200 Diamonds | Rp 273.592 | Rp 277.532 | Rp 293.000 | Rp 295.930 | Rp 275.279 | Rp 278.032 | SipShop | Rp 278.032 | Rp 273.592 | Rp 277.532 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 262.960 | Rp 10.632 | 4.0% | PROFIT | IDV |
| 63 | 2720 Diamonds | Rp 340.079 | Rp 344.976 | Rp 365.290 | Rp 368.943 | Rp 342.056 | Rp 345.477 | SipShop | Rp 345.477 | Rp 340.079 | Rp 344.976 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 326.970 | Rp 13.109 | 4.0% | PROFIT | IDV |
| 64 | 3000 Diamonds | Rp 373.785 | Rp 379.168 | Rp 400.949 | Rp 404.958 | Rp 375.909 | Rp 379.668 | SipShop | Rp 379.668 | Rp 373.785 | Rp 379.168 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 359.840 | Rp 13.945 | 3.9% | PROFIT | IDV |
| 65 | 3640 Diamonds | Rp 450.768 | Rp 457.259 | Rp 481.903 | Rp 486.722 | Rp 453.228 | Rp 457.760 | SipShop | Rp 457.760 | Rp 450.768 | Rp 457.259 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 432.500 | Rp 18.268 | 4.2% | PROFIT | IDV |
| 66 | 4000 Diamonds | Rp 496.722 | Rp 503.875 | Rp 531.058 | Rp 536.369 | Rp 499.381 | Rp 504.375 | SipShop | Rp 504.375 | Rp 496.722 | Rp 503.875 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 476.615 | Rp 20.107 | 4.2% | PROFIT | IDV |
| 67 | 4450 Diamonds | Rp 553.357 | Rp 561.325 | Rp 591.780 | Rp 597.698 | Rp 556.263 | Rp 561.826 | SipShop | Rp 561.826 | Rp 553.357 | Rp 561.325 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 531.110 | Rp 22.247 | 4.2% | PROFIT | IDV |
| 68 | 5500 Diamonds | Rp 683.846 | Rp 693.693 | Rp 731.533 | Rp 738.848 | Rp 687.321 | Rp 694.194 | SipShop | Rp 694.194 | Rp 683.846 | Rp 693.693 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 656.535 | Rp 27.311 | 4.2% | PROFIT | IDV |
| 69 | 6000 Diamonds | Rp 745.455 | Rp 756.190 | Rp 798.034 | Rp 806.014 | Rp 749.198 | Rp 756.690 | SipShop | Rp 756.690 | Rp 745.455 | Rp 756.190 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 716.220 | Rp 29.235 | 4.1% | PROFIT | IDV |
| 70 | 6480 Diamonds | Rp 806.876 | Rp 818.495 | Rp 862.613 | Rp 871.239 | Rp 810.887 | Rp 818.996 | SipShop | Rp 818.996 | Rp 806.876 | Rp 818.495 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 774.175 | Rp 32.701 | 4.2% | PROFIT | IDV |
| 71 | 7290 Diamonds | Rp 903.661 | Rp 916.674 | Rp 964.097 | Rp 973.738 | Rp 908.093 | Rp 917.174 | SipShop | Rp 917.174 | Rp 903.661 | Rp 916.674 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 866.730 | Rp 36.931 | 4.3% | PROFIT | IDV |
| 72 | 8010 Diamonds | Rp 993.414 | Rp 1.007.719 | Rp 1.060.477 | Rp 1.071.082 | Rp 998.733 | Rp 1.008.720 | SipShop | Rp 1.008.720 | Rp 993.414 | Rp 1.007.719 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 953.230 | Rp 40.184 | 4.2% | PROFIT | IDV |
| 73 | 9800 Diamonds | Rp 1.216.639 | Rp 1.234.159 | Rp 1.299.504 | Rp 1.312.499 | Rp 1.222.930 | Rp 1.235.159 | SipShop | Rp 1.235.159 | Rp 1.216.639 | Rp 1.234.159 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 1.167.750 | Rp 48.889 | 4.2% | PROFIT | IDV |
| 74 | 14580 Diamonds | Rp 1.807.295 | Rp 1.833.320 | Rp 1.928.193 | Rp 1.947.475 | Rp 1.816.159 | Rp 1.834.321 | SipShop | Rp 1.834.321 | Rp 1.807.295 | Rp 1.833.320 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 1.733.460 | Rp 73.835 | 4.3% | PROFIT | IDV |
| 75 | 36500 Diamonds | Rp 4.524.647 | Rp 4.589.802 | Rp 4.820.483 | Rp 4.868.688 | Rp 4.545.349 | Rp 4.590.802 | SipShop | Rp 4.590.802 | Rp 4.524.647 | Rp 4.589.802 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 4.338.840 | Rp 185.807 | 4.3% | PROFIT | IDV |
| 76 | 73100 Diamonds | Rp 9.063.141 | Rp 9.193.650 | Rp 9.640.965 | Rp 9.737.375 | Rp 9.103.615 | Rp 9.194.651 | SipShop | Rp 9.194.651 | Rp 9.063.141 | Rp 9.193.650 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 8.688.060 | Rp 375.081 | 4.3% | 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.