| # | 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 | Membership Mingguan | Rp 27.407 | Rp 27.802 | - | - | Rp 27.576 | Rp 27.852 | SipShop | Rp 27.852 | Rp 27.407 | Rp 27.802 | Rp 50 | Rp 50 | Rp 0 | KEEP | - | - | - | - | - |
| 4 | BP Card | Rp 43.043 | Rp 43.663 | Rp 44.141 | Rp 44.582 | Rp 43.280 | Rp 43.713 | SipShop | Rp 43.713 | Rp 43.043 | Rp 43.663 | Rp 50 | Rp 50 | Rp 0 | KEEP | - | - | - | - | - |
| 5 | Membership Bulanan | Rp 81.974 | Rp 83.154 | - | - | Rp 82.381 | Rp 83.205 | SipShop | Rp 83.205 | Rp 81.974 | Rp 83.154 | Rp 51 | Rp 50 | Rp 1 | KEEP | - | - | - | - | - |
| 6 | 5 Diamonds | Rp 851 | Rp 863 | Rp 965 | Rp 975 | Rp 864 | Rp 873 | SipShop | Rp 873 | Rp 850 | Rp 862 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 865 | Rp -14 | -1.6% | LOSS | IDV |
| 7 | 12 Diamonds | Rp 1.843 | Rp 1.870 | Rp 1.930 | Rp 1.949 | Rp 1.852 | Rp 1.871 | SipShop | Rp 1.871 | Rp 1.834 | Rp 1.860 | Rp 1 | Rp 10 | Rp -9 | LOWER | Rp 1.730 | Rp 113 | 6.5% | PROFIT | IDV |
| 8 | 70 Diamonds | Rp 9.175 | Rp 9.307 | Rp 9.642 | Rp 9.738 | Rp 9.226 | Rp 9.318 | SipShop | Rp 9.318 | Rp 9.175 | Rp 9.307 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 8.650 | Rp 525 | 6.1% | PROFIT | IDV |
| 9 | 100 Diamonds | Rp 13.680 | Rp 13.877 | Rp 15.430 | Rp 15.584 | Rp 13.750 | Rp 13.888 | SipShop | Rp 13.888 | Rp 13.680 | Rp 13.877 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 13.840 | Rp -160 | -1.2% | LOSS | IDV |
| 10 | 140 Diamonds | Rp 18.364 | Rp 18.628 | Rp 19.283 | Rp 19.476 | Rp 18.452 | Rp 18.637 | SipShop | Rp 18.637 | Rp 18.362 | Rp 18.626 | Rp 9 | Rp 10 | Rp -1 | KEEP | Rp 17.300 | Rp 1.064 | 6.2% | PROFIT | IDV |
| 11 | 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 |
| 12 | 300 Diamonds | Rp 40.116 | Rp 40.694 | - | - | Rp 40.341 | Rp 40.744 | SipShop | Rp 40.744 | Rp 40.116 | Rp 40.694 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 38.060 | Rp 2.056 | 5.4% | PROFIT | IDV |
| 13 | 355 Diamonds | Rp 45.879 | Rp 46.540 | Rp 48.206 | Rp 48.688 | Rp 46.129 | Rp 46.590 | SipShop | Rp 46.590 | Rp 45.879 | Rp 46.540 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 43.250 | Rp 2.629 | 6.1% | PROFIT | IDV |
| 14 | 360 Diamonds | Rp 46.734 | Rp 47.407 | Rp 49.171 | Rp 49.663 | Rp 46.987 | Rp 47.457 | SipShop | Rp 47.457 | Rp 46.734 | Rp 47.407 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 44.115 | Rp 2.619 | 5.9% | PROFIT | IDV |
| 15 | 10 Diamonds | Rp 1.704 | Rp 1.729 | Rp 1.930 | Rp 1.949 | Rp 1.722 | Rp 1.739 | SipShop | Rp 1.739 | Rp 1.704 | Rp 1.729 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 1.730 | Rp -26 | -1.5% | LOSS | IDV |
| 16 | 15 Diamonds | Rp 2.559 | Rp 2.596 | Rp 2.894 | Rp 2.923 | Rp 2.580 | Rp 2.606 | SipShop | Rp 2.606 | Rp 2.559 | Rp 2.596 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 2.595 | Rp -36 | -1.4% | LOSS | IDV |
| 17 | 20 Diamonds | Rp 3.412 | Rp 3.461 | Rp 3.859 | Rp 3.898 | Rp 3.438 | Rp 3.472 | SipShop | Rp 3.472 | Rp 3.412 | Rp 3.461 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 3.460 | Rp -48 | -1.4% | LOSS | IDV |
| 18 | 25 Diamonds | Rp 4.267 | Rp 4.328 | Rp 4.823 | Rp 4.871 | Rp 4.301 | Rp 4.344 | SipShop | Rp 4.344 | Rp 4.272 | Rp 4.334 | Rp 16 | Rp 10 | Rp 6 | RAISE | Rp 4.325 | Rp -58 | -1.3% | LOSS | IDV |
| 19 | 30 Diamonds | Rp 5.122 | Rp 5.196 | Rp 5.788 | Rp 5.846 | Rp 5.154 | Rp 5.206 | SipShop | Rp 5.206 | Rp 5.122 | Rp 5.196 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 5.190 | Rp -68 | -1.3% | LOSS | IDV |
| 20 | 40 Diamonds | Rp 6.830 | Rp 6.928 | Rp 7.717 | Rp 7.794 | Rp 6.433 | Rp 6.497 | SipShop | Rp 6.497 | Rp 6.394 | Rp 6.486 | Rp -431 | Rp 10 | Rp -441 | LOWER | Rp 6.920 | Rp -90 | -1.3% | LOSS | IDV |
| 21 | 50 Diamonds | Rp 6.838 | Rp 6.936 | Rp 7.714 | Rp 7.791 | Rp 6.875 | Rp 6.944 | SipShop | Rp 6.944 | Rp 6.835 | Rp 6.933 | Rp 8 | Rp 10 | Rp -2 | LOWER | Rp 6.920 | Rp -82 | -1.2% | LOSS | IDV |
| 22 | 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 |
| 23 | 75 Diamonds | Rp 10.030 | Rp 10.174 | Rp 10.607 | Rp 10.713 | Rp 10.084 | Rp 10.185 | SipShop | Rp 10.185 | Rp 10.030 | Rp 10.174 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 9.515 | Rp 515 | 5.4% | PROFIT | IDV |
| 24 | 80 Diamonds | Rp 10.884 | Rp 11.041 | Rp 11.571 | Rp 11.687 | Rp 10.942 | Rp 11.051 | SipShop | Rp 11.051 | Rp 10.884 | Rp 11.041 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 10.380 | Rp 504 | 4.9% | PROFIT | IDV |
| 25 | 90 Diamonds | Rp 12.599 | Rp 12.780 | Rp 13.501 | Rp 13.636 | Rp 12.664 | Rp 12.791 | SipShop | Rp 12.791 | Rp 12.599 | Rp 12.780 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 12.110 | Rp 489 | 4.0% | PROFIT | IDV |
| 26 | 120 Diamonds | Rp 16.048 | Rp 16.279 | Rp 17.356 | Rp 17.530 | Rp 16.122 | Rp 16.283 | SipShop | Rp 16.283 | Rp 16.041 | Rp 16.272 | Rp 4 | Rp 10 | Rp -6 | LOWER | Rp 15.570 | Rp 478 | 3.1% | PROFIT | IDV |
| 27 | 130 Diamonds | Rp 17.750 | Rp 18.006 | Rp 19.285 | Rp 19.478 | Rp 17.838 | Rp 18.016 | SipShop | Rp 18.016 | Rp 17.750 | Rp 18.006 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 17.300 | Rp 450 | 2.6% | PROFIT | IDV |
| 28 | 145 Diamonds | Rp 19.216 | Rp 19.493 | Rp 20.248 | Rp 20.450 | Rp 19.310 | Rp 19.503 | SipShop | Rp 19.503 | Rp 19.216 | Rp 19.493 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 18.165 | Rp 1.051 | 5.8% | PROFIT | IDV |
| 29 | 150 Diamonds | Rp 20.070 | Rp 20.359 | Rp 21.212 | Rp 21.424 | Rp 20.168 | Rp 20.370 | SipShop | Rp 20.370 | Rp 20.070 | Rp 20.359 | Rp 11 | Rp 10 | Rp 1 | KEEP | Rp 19.030 | Rp 1.040 | 5.5% | PROFIT | IDV |
| 30 | 160 Diamonds | Rp 21.779 | Rp 22.093 | Rp 23.141 | Rp 23.372 | Rp 21.884 | Rp 22.103 | SipShop | Rp 22.103 | Rp 21.779 | Rp 22.093 | Rp 10 | Rp 10 | Rp 0 | KEEP | Rp 20.760 | Rp 1.019 | 4.9% | PROFIT | IDV |
| 31 | 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 |
| 32 | 190 Diamonds | Rp 25.182 | Rp 25.545 | Rp 26.998 | Rp 27.268 | Rp 25.342 | Rp 25.595 | SipShop | Rp 25.595 | Rp 25.182 | Rp 25.545 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 24.220 | Rp 962 | 4.0% | PROFIT | IDV |
| 33 | 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 |
| 34 | 280 Diamonds | Rp 36.699 | Rp 37.227 | Rp 38.565 | Rp 38.951 | Rp 36.909 | Rp 37.278 | SipShop | Rp 37.278 | Rp 36.699 | Rp 37.227 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 34.600 | Rp 2.099 | 6.1% | PROFIT | IDV |
| 35 | 375 Diamonds | Rp 49.297 | Rp 50.007 | Rp 52.065 | Rp 52.586 | Rp 49.561 | Rp 50.057 | SipShop | Rp 50.057 | Rp 49.297 | Rp 50.007 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 46.710 | Rp 2.587 | 5.5% | PROFIT | IDV |
| 36 | 405 Diamonds | Rp 52.739 | Rp 53.498 | - | - | Rp 53.019 | Rp 53.549 | SipShop | Rp 53.549 | Rp 52.739 | Rp 53.498 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 2.569 | 5.1% | PROFIT | IDV |
| 37 | 400 Diamonds | Rp 52.739 | Rp 53.498 | Rp 56.888 | Rp 57.457 | Rp 53.019 | Rp 53.549 | SipShop | Rp 53.549 | Rp 52.739 | Rp 53.498 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 50.170 | Rp 2.569 | 5.1% | PROFIT | IDV |
| 38 | 425 Diamonds | Rp 55.059 | Rp 55.852 | Rp 57.848 | Rp 58.426 | Rp 55.349 | Rp 55.902 | SipShop | Rp 55.902 | Rp 55.059 | Rp 55.852 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 51.900 | Rp 3.159 | 6.1% | PROFIT | IDV |
| 39 | 475 Diamonds | Rp 61.920 | Rp 62.812 | Rp 65.561 | Rp 66.217 | Rp 62.240 | Rp 62.862 | SipShop | Rp 62.862 | Rp 61.920 | Rp 62.812 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 58.820 | Rp 3.100 | 5.3% | PROFIT | IDV |
| 40 | 495 Diamonds | Rp 64.239 | Rp 65.164 | Rp 67.489 | Rp 68.164 | Rp 64.569 | Rp 65.215 | SipShop | Rp 65.215 | Rp 64.239 | Rp 65.164 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 60.550 | Rp 3.689 | 6.1% | PROFIT | IDV |
| 41 | 500 Diamonds | Rp 65.093 | Rp 66.030 | Rp 68.453 | Rp 69.138 | Rp 65.427 | Rp 66.081 | SipShop | Rp 66.081 | Rp 65.093 | Rp 66.030 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 61.415 | Rp 3.678 | 6.0% | PROFIT | IDV |
| 42 | 510 Diamonds | Rp 66.802 | Rp 67.764 | Rp 70.382 | Rp 71.086 | Rp 67.143 | Rp 67.814 | SipShop | Rp 67.814 | Rp 66.802 | Rp 67.764 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 63.145 | Rp 3.657 | 5.8% | PROFIT | IDV |
| 43 | 545 Diamonds | Rp 71.101 | Rp 72.125 | - | - | Rp 71.460 | Rp 72.175 | SipShop | Rp 72.175 | Rp 71.101 | Rp 72.125 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 67.470 | Rp 3.631 | 5.4% | PROFIT | IDV |
| 44 | 565 Diamonds | Rp 73.420 | Rp 74.477 | Rp 77.130 | Rp 77.901 | Rp 73.790 | Rp 74.528 | SipShop | Rp 74.528 | Rp 73.420 | Rp 74.477 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 69.200 | Rp 4.220 | 6.1% | PROFIT | IDV |
| 45 | 635 Diamonds | Rp 82.600 | Rp 83.789 | Rp 86.771 | Rp 87.639 | Rp 83.010 | Rp 83.840 | SipShop | Rp 83.840 | Rp 82.600 | Rp 83.789 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 77.850 | Rp 4.750 | 6.1% | PROFIT | IDV |
| 46 | 720 Diamonds | Rp 92.306 | Rp 93.635 | Rp 96.411 | Rp 97.375 | Rp 92.758 | Rp 93.686 | SipShop | Rp 93.686 | Rp 92.306 | Rp 93.635 | Rp 51 | Rp 50 | Rp 1 | KEEP | Rp 86.500 | Rp 5.806 | 6.7% | PROFIT | IDV |
| 47 | 725 Diamonds | Rp 92.635 | Rp 93.969 | Rp 97.375 | Rp 98.349 | Rp 93.088 | Rp 94.019 | SipShop | Rp 94.019 | Rp 92.635 | Rp 93.969 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 87.365 | Rp 5.270 | 6.0% | PROFIT | IDV |
| 48 | 740 Diamonds | Rp 95.198 | Rp 96.569 | Rp 100.269 | Rp 101.272 | Rp 95.662 | Rp 96.619 | SipShop | Rp 96.619 | Rp 95.198 | Rp 96.569 | Rp 50 | Rp 50 | Rp 0 | KEEP | Rp 89.960 | Rp 5.238 | 5.8% | PROFIT | IDV |
| 49 | 770 Diamonds | Rp 98.591 | Rp 100.011 | Rp 104.124 | Rp 105.165 | Rp 99.120 | Rp 100.111 | SipShop | Rp 100.111 | Rp 98.591 | Rp 100.011 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 93.420 | Rp 5.171 | 5.5% | PROFIT | IDV |
| 50 | 790 Diamonds | Rp 100.911 | Rp 102.364 | Rp 106.052 | Rp 107.113 | Rp 101.450 | Rp 102.465 | SipShop | Rp 102.465 | Rp 100.911 | Rp 102.364 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 95.150 | Rp 5.761 | 6.1% | PROFIT | IDV |
| 51 | 800 Diamonds | Rp 102.620 | Rp 104.098 | Rp 107.982 | Rp 109.062 | Rp 103.166 | Rp 104.198 | SipShop | Rp 104.198 | Rp 102.620 | Rp 104.098 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 96.880 | Rp 5.740 | 5.9% | PROFIT | IDV |
| 52 | 860 Diamonds | Rp 110.091 | Rp 111.676 | Rp 115.693 | Rp 116.850 | Rp 110.670 | Rp 111.777 | SipShop | Rp 111.777 | Rp 110.091 | Rp 111.676 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 103.800 | Rp 6.291 | 6.1% | PROFIT | IDV |
| 53 | 930 Diamonds | Rp 119.272 | Rp 120.990 | Rp 125.335 | Rp 126.588 | Rp 119.891 | Rp 121.090 | SipShop | Rp 121.090 | Rp 119.272 | Rp 120.990 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 112.450 | Rp 6.822 | 6.1% | PROFIT | IDV |
| 54 | 1000 Diamonds | Rp 128.452 | Rp 130.302 | Rp 134.976 | Rp 136.326 | Rp 129.111 | Rp 130.402 | SipShop | Rp 130.402 | Rp 128.452 | Rp 130.302 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 121.100 | Rp 7.352 | 6.1% | PROFIT | IDV |
| 55 | 1050 Diamonds | Rp 135.312 | Rp 137.260 | Rp 142.689 | Rp 144.116 | Rp 136.001 | Rp 137.361 | SipShop | Rp 137.361 | Rp 135.312 | Rp 137.260 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 128.020 | Rp 7.292 | 5.7% | PROFIT | IDV |
| 56 | 1075 Diamonds | Rp 137.632 | Rp 139.614 | Rp 144.616 | Rp 146.062 | Rp 138.331 | Rp 139.714 | SipShop | Rp 139.714 | Rp 137.632 | Rp 139.614 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 129.750 | Rp 7.882 | 6.1% | PROFIT | IDV |
| 57 | 1080 Diamonds | Rp 138.486 | Rp 140.480 | Rp 145.581 | Rp 147.037 | Rp 139.189 | Rp 140.581 | SipShop | Rp 140.581 | Rp 138.486 | Rp 140.480 | Rp 101 | Rp 100 | Rp 1 | KEEP | Rp 130.615 | Rp 7.871 | 6.0% | PROFIT | IDV |
| 58 | 1450 Diamonds | Rp 183.533 | Rp 186.176 | Rp 192.820 | Rp 194.748 | Rp 184.432 | Rp 186.276 | SipShop | Rp 186.276 | Rp 183.533 | Rp 186.176 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 173.000 | Rp 10.533 | 6.1% | PROFIT | IDV |
| 59 | 1440 Diamonds | Rp 183.533 | Rp 186.176 | Rp 192.821 | Rp 194.749 | Rp 184.432 | Rp 186.276 | SipShop | Rp 186.276 | Rp 183.533 | Rp 186.176 | Rp 100 | Rp 100 | Rp 0 | KEEP | Rp 173.000 | Rp 10.533 | 6.1% | PROFIT | IDV |
| 60 | 2000 Diamonds | Rp 255.634 | Rp 259.315 | Rp 268.986 | Rp 271.676 | Rp 257.244 | Rp 259.816 | SipShop | Rp 259.816 | Rp 255.634 | Rp 259.315 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 241.335 | Rp 14.299 | 5.9% | PROFIT | IDV |
| 61 | 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 |
| 62 | 2140 Diamonds | Rp 274.034 | Rp 277.980 | Rp 288.269 | Rp 291.152 | Rp 275.724 | Rp 278.481 | SipShop | Rp 278.481 | Rp 274.034 | Rp 277.980 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 258.635 | Rp 15.399 | 6.0% | PROFIT | IDV |
| 63 | 2180 Diamonds | Rp 275.262 | Rp 279.226 | Rp 289.230 | Rp 292.122 | Rp 276.956 | Rp 279.726 | SipShop | Rp 279.726 | Rp 275.262 | Rp 279.226 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 259.500 | Rp 15.762 | 6.1% | PROFIT | IDV |
| 64 | 2200 Diamonds | Rp 279.957 | Rp 283.988 | Rp 293.088 | Rp 296.019 | Rp 281.672 | Rp 284.489 | SipShop | Rp 284.489 | Rp 279.957 | Rp 283.988 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 262.960 | Rp 16.997 | 6.5% | PROFIT | IDV |
| 65 | 2720 Diamonds | Rp 347.634 | Rp 352.640 | Rp 365.399 | Rp 369.053 | Rp 349.644 | Rp 353.140 | SipShop | Rp 353.140 | Rp 347.634 | Rp 352.640 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 326.970 | Rp 20.664 | 6.3% | PROFIT | IDV |
| 66 | 3000 Diamonds | Rp 381.226 | Rp 386.716 | Rp 401.070 | Rp 405.081 | Rp 383.382 | Rp 387.216 | SipShop | Rp 387.216 | Rp 381.226 | Rp 386.716 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 359.840 | Rp 21.386 | 5.9% | PROFIT | IDV |
| 67 | 3640 Diamonds | Rp 459.080 | Rp 465.691 | Rp 482.049 | Rp 486.869 | Rp 461.575 | Rp 466.191 | SipShop | Rp 466.191 | Rp 459.080 | Rp 465.691 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 432.500 | Rp 26.580 | 6.1% | PROFIT | IDV |
| 68 | 4000 Diamonds | Rp 506.386 | Rp 513.678 | Rp 531.219 | Rp 536.531 | Rp 509.087 | Rp 514.178 | SipShop | Rp 514.178 | Rp 506.386 | Rp 513.678 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 476.615 | Rp 29.771 | 6.2% | PROFIT | IDV |
| 69 | 4450 Diamonds | Rp 564.151 | Rp 572.275 | Rp 591.960 | Rp 597.880 | Rp 567.104 | Rp 572.775 | SipShop | Rp 572.775 | Rp 564.151 | Rp 572.275 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 531.110 | Rp 33.041 | 6.2% | PROFIT | IDV |
| 70 | 5500 Diamonds | Rp 697.231 | Rp 707.271 | Rp 731.752 | Rp 739.070 | Rp 700.764 | Rp 707.772 | SipShop | Rp 707.772 | Rp 697.231 | Rp 707.271 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 656.535 | Rp 40.696 | 6.2% | PROFIT | IDV |
| 71 | 6000 Diamonds | Rp 760.775 | Rp 771.730 | Rp 798.275 | Rp 806.258 | Rp 764.585 | Rp 772.231 | SipShop | Rp 772.231 | Rp 760.775 | Rp 771.730 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 716.220 | Rp 44.555 | 6.2% | PROFIT | IDV |
| 72 | 6480 Diamonds | Rp 824.315 | Rp 836.185 | Rp 862.874 | Rp 871.503 | Rp 828.402 | Rp 836.686 | SipShop | Rp 836.686 | Rp 824.315 | Rp 836.185 | Rp 501 | Rp 500 | Rp 1 | KEEP | Rp 774.175 | Rp 50.140 | 6.5% | PROFIT | IDV |
| 73 | 7290 Diamonds | Rp 921.237 | Rp 934.503 | Rp 964.097 | Rp 973.738 | Rp 925.746 | Rp 935.003 | SipShop | Rp 935.003 | Rp 921.237 | Rp 934.503 | Rp 500 | Rp 500 | Rp 0 | KEEP | Rp 866.730 | Rp 54.507 | 6.3% | PROFIT | IDV |
| 74 | 8010 Diamonds | Rp 1.012.743 | Rp 1.027.326 | Rp 1.060.507 | Rp 1.071.112 | Rp 1.018.146 | Rp 1.028.327 | SipShop | Rp 1.028.327 | Rp 1.012.743 | Rp 1.027.326 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 953.230 | Rp 59.513 | 6.2% | PROFIT | IDV |
| 75 | 9800 Diamonds | Rp 1.241.031 | Rp 1.258.902 | Rp 1.299.605 | Rp 1.312.601 | Rp 1.247.428 | Rp 1.259.902 | SipShop | Rp 1.259.902 | Rp 1.241.031 | Rp 1.258.902 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 1.167.750 | Rp 73.281 | 6.3% | PROFIT | IDV |
| 76 | 14580 Diamonds | Rp 1.842.447 | Rp 1.868.978 | Rp 1.928.193 | Rp 1.947.475 | Rp 1.851.464 | Rp 1.869.979 | SipShop | Rp 1.869.979 | Rp 1.842.447 | Rp 1.868.978 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 1.733.460 | Rp 108.987 | 6.3% | PROFIT | IDV |
| 77 | 36500 Diamonds | Rp 4.612.697 | Rp 4.679.120 | Rp 4.820.483 | Rp 4.868.688 | Rp 4.633.782 | Rp 4.680.120 | SipShop | Rp 4.680.120 | Rp 4.612.697 | Rp 4.679.120 | Rp 1.000 | Rp 1.000 | Rp 0 | KEEP | Rp 4.338.840 | Rp 273.857 | 6.3% | PROFIT | IDV |
| 78 | 73100 Diamonds | Rp 9.239.183 | Rp 9.372.227 | Rp 9.640.965 | Rp 9.737.375 | Rp 9.280.424 | Rp 9.373.228 | SipShop | Rp 9.373.228 | Rp 9.239.183 | Rp 9.372.227 | Rp 1.001 | Rp 1.000 | Rp 1 | KEEP | Rp 8.688.060 | Rp 551.123 | 6.3% | 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.