Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-09
78
Total Variants
2
Lower
76
Keep
0
Raise
72
Profit
1
Loss
HPP Rate: 86.5K per 100K face value (IDV supplier discount: 13.5%)
# 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 26.453 Rp 26.718 SipShop Rp 26.718 Rp 26.289 Rp 26.668 Rp -1.084 Rp 50 Rp -1.134 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 79.303 Rp 80.096 SipShop Rp 80.096 Rp 78.909 Rp 80.045 Rp -3.058 Rp 50 Rp -3.108 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 43.899 Rp 44.531 Rp 44.141 Rp 44.582 Rp 44.279 Rp 44.722 Takapedia Rp 44.582 Rp 43.899 Rp 44.531 Rp 51 Rp 50 Rp 1 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 875 Rp 888 Rp 965 Rp 975 Rp 889 Rp 898 SipShop Rp 898 Rp 875 Rp 888 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp 10 1.2% PROFIT IDV
7 12 Diamonds Rp 1.897 Rp 1.924 Rp 1.930 Rp 1.949 Rp 1.916 Rp 1.935 SipShop Rp 1.935 Rp 1.897 Rp 1.924 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 167 9.7% PROFIT IDV
8 70 Diamonds Rp 9.503 Rp 9.640 Rp 9.642 Rp 9.738 Rp 9.554 Rp 9.650 SipShop Rp 9.650 Rp 9.503 Rp 9.640 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 853 9.9% PROFIT IDV
9 100 Diamonds Rp 14.063 Rp 14.266 Rp 15.430 Rp 15.584 Rp 14.135 Rp 14.276 SipShop Rp 14.276 Rp 14.063 Rp 14.266 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp 223 1.6% PROFIT IDV
10 140 Diamonds Rp 19.014 Rp 19.288 Rp 19.283 Rp 19.476 Rp 19.107 Rp 19.298 SipShop Rp 19.298 Rp 19.014 Rp 19.288 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.714 9.9% 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 41.527 Rp 42.125 - - Rp 41.758 Rp 42.176 SipShop Rp 42.176 Rp 41.527 Rp 42.125 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 3.467 9.1% PROFIT IDV
13 355 Diamonds Rp 47.511 Rp 48.195 Rp 48.206 Rp 48.688 Rp 47.768 Rp 48.246 SipShop Rp 48.246 Rp 47.511 Rp 48.195 Rp 51 Rp 50 Rp 1 KEEP Rp 43.250 Rp 4.261 9.9% PROFIT IDV
14 360 Diamonds Rp 48.392 Rp 49.089 Rp 49.171 Rp 49.663 Rp 48.652 Rp 49.139 SipShop Rp 49.139 Rp 48.392 Rp 49.089 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 4.277 9.7% PROFIT IDV
15 10 Diamonds Rp 1.755 Rp 1.780 Rp 1.930 Rp 1.949 Rp 1.773 Rp 1.791 SipShop Rp 1.791 Rp 1.755 Rp 1.780 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 25 1.4% PROFIT IDV
16 15 Diamonds Rp 2.635 Rp 2.673 Rp 2.894 Rp 2.923 Rp 2.656 Rp 2.683 SipShop Rp 2.683 Rp 2.635 Rp 2.673 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp 40 1.5% PROFIT IDV
17 20 Diamonds Rp 3.513 Rp 3.564 Rp 3.859 Rp 3.898 Rp 3.539 Rp 3.574 SipShop Rp 3.574 Rp 3.513 Rp 3.564 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp 53 1.5% PROFIT IDV
18 25 Diamonds Rp 4.392 Rp 4.455 Rp 4.823 Rp 4.871 Rp 4.422 Rp 4.466 SipShop Rp 4.466 Rp 4.392 Rp 4.455 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp 67 1.5% PROFIT IDV
19 30 Diamonds Rp 5.273 Rp 5.349 Rp 5.788 Rp 5.846 Rp 5.306 Rp 5.359 SipShop Rp 5.359 Rp 5.273 Rp 5.349 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp 83 1.6% PROFIT IDV
20 40 Diamonds Rp 6.580 Rp 6.675 Rp 7.717 Rp 7.794 Rp 6.619 Rp 6.685 SipShop Rp 6.685 Rp 6.580 Rp 6.675 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -340 -4.9% LOSS IDV
21 50 Diamonds Rp 6.977 Rp 7.077 Rp 7.714 Rp 7.791 Rp 7.018 Rp 7.088 SipShop Rp 7.088 Rp 6.977 Rp 7.077 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp 57 0.8% PROFIT 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 10.382 Rp 10.532 Rp 10.607 Rp 10.713 Rp 10.438 Rp 10.542 SipShop Rp 10.542 Rp 10.382 Rp 10.532 Rp 10 Rp 10 Rp 0 KEEP Rp 9.515 Rp 867 9.1% PROFIT IDV
24 80 Diamonds Rp 11.263 Rp 11.425 Rp 11.571 Rp 11.687 Rp 11.323 Rp 11.436 SipShop Rp 11.436 Rp 11.263 Rp 11.425 Rp 11 Rp 10 Rp 1 KEEP Rp 10.380 Rp 883 8.5% PROFIT IDV
25 90 Diamonds Rp 13.030 Rp 13.218 Rp 13.501 Rp 13.636 Rp 13.097 Rp 13.228 SipShop Rp 13.228 Rp 13.030 Rp 13.218 Rp 10 Rp 10 Rp 0 KEEP Rp 12.110 Rp 920 7.6% PROFIT IDV
26 120 Diamonds Rp 16.512 Rp 16.750 Rp 17.356 Rp 17.530 Rp 16.594 Rp 16.760 SipShop Rp 16.760 Rp 16.512 Rp 16.750 Rp 10 Rp 10 Rp 0 KEEP Rp 15.570 Rp 942 6.1% PROFIT IDV
27 130 Diamonds Rp 18.311 Rp 18.575 Rp 19.285 Rp 19.478 Rp 18.401 Rp 18.585 SipShop Rp 18.585 Rp 18.311 Rp 18.575 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.011 5.8% PROFIT IDV
28 145 Diamonds Rp 19.895 Rp 20.181 Rp 20.248 Rp 20.450 Rp 19.992 Rp 20.192 SipShop Rp 20.192 Rp 19.895 Rp 20.181 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.730 9.5% PROFIT IDV
29 150 Diamonds Rp 20.775 Rp 21.074 Rp 21.212 Rp 21.424 Rp 20.876 Rp 21.085 SipShop Rp 21.085 Rp 20.775 Rp 21.074 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.745 9.2% PROFIT IDV
30 160 Diamonds Rp 22.536 Rp 22.861 Rp 23.141 Rp 23.372 Rp 22.645 Rp 22.871 SipShop Rp 22.871 Rp 22.536 Rp 22.861 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 1.776 8.6% PROFIT IDV
31 170 Diamonds Rp 23.493 Rp 23.831 Rp 25.071 Rp 25.322 Rp 23.606 Rp 23.842 SipShop Rp 23.842 Rp 23.493 Rp 23.831 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 1.003 4.5% PROFIT IDV
32 190 Diamonds Rp 26.017 Rp 26.392 Rp 26.998 Rp 27.268 Rp 26.180 Rp 26.442 SipShop Rp 26.442 Rp 26.017 Rp 26.392 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 1.797 7.4% 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 38.004 Rp 38.551 Rp 38.565 Rp 38.951 Rp 38.220 Rp 38.602 SipShop Rp 38.602 Rp 38.004 Rp 38.551 Rp 51 Rp 50 Rp 1 KEEP Rp 34.600 Rp 3.404 9.8% PROFIT IDV
35 375 Diamonds Rp 51.034 Rp 51.769 Rp 52.065 Rp 52.586 Rp 51.306 Rp 51.819 SipShop Rp 51.819 Rp 51.034 Rp 51.769 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 4.324 9.3% PROFIT IDV
36 400 Diamonds Rp 54.553 Rp 55.339 Rp 56.888 Rp 57.457 Rp 54.841 Rp 55.389 SipShop Rp 55.389 Rp 54.553 Rp 55.339 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 4.383 8.7% PROFIT IDV
37 405 Diamonds Rp 54.553 Rp 55.339 - - Rp 54.841 Rp 55.389 SipShop Rp 55.389 Rp 54.553 Rp 55.339 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 4.383 8.7% PROFIT IDV
38 425 Diamonds Rp 57.017 Rp 57.838 Rp 57.848 Rp 58.426 Rp 57.316 Rp 57.889 SipShop Rp 57.889 Rp 57.017 Rp 57.838 Rp 51 Rp 50 Rp 1 KEEP Rp 51.900 Rp 5.117 9.9% PROFIT IDV
39 475 Diamonds Rp 64.060 Rp 64.982 Rp 65.561 Rp 66.217 Rp 64.389 Rp 65.033 SipShop Rp 65.033 Rp 64.060 Rp 64.982 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 5.240 8.9% PROFIT IDV
40 495 Diamonds Rp 66.525 Rp 67.483 Rp 67.489 Rp 68.164 Rp 66.864 Rp 67.533 SipShop Rp 67.533 Rp 66.525 Rp 67.483 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 5.975 9.9% PROFIT IDV
41 500 Diamonds Rp 67.404 Rp 68.375 Rp 68.453 Rp 69.138 Rp 67.748 Rp 68.425 SipShop Rp 68.425 Rp 67.404 Rp 68.375 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 5.989 9.8% PROFIT IDV
42 510 Diamonds Rp 69.166 Rp 70.162 Rp 70.382 Rp 71.086 Rp 69.517 Rp 70.212 SipShop Rp 70.212 Rp 69.166 Rp 70.162 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 6.021 9.5% PROFIT IDV
43 545 Diamonds Rp 73.566 Rp 74.625 - - Rp 73.937 Rp 74.676 SipShop Rp 74.676 Rp 73.566 Rp 74.625 Rp 51 Rp 50 Rp 1 KEEP Rp 67.470 Rp 6.096 9.0% PROFIT IDV
44 565 Diamonds Rp 76.031 Rp 77.126 Rp 77.130 Rp 77.901 Rp 76.412 Rp 77.176 SipShop Rp 77.176 Rp 76.031 Rp 77.126 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 6.831 9.9% PROFIT IDV
45 635 Diamonds Rp 85.538 Rp 86.770 Rp 86.771 Rp 87.639 Rp 85.960 Rp 86.820 SipShop Rp 86.820 Rp 85.538 Rp 86.770 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 7.688 9.9% PROFIT IDV
46 720 Diamonds Rp 95.044 Rp 96.413 Rp 96.411 Rp 97.375 Rp 95.508 Rp 96.463 SipShop Rp 96.463 Rp 95.044 Rp 96.413 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 8.544 9.9% PROFIT IDV
47 725 Diamonds Rp 95.924 Rp 97.305 Rp 97.375 Rp 98.349 Rp 96.392 Rp 97.356 SipShop Rp 97.356 Rp 95.924 Rp 97.305 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 8.559 9.8% PROFIT IDV
48 740 Diamonds Rp 98.517 Rp 99.936 Rp 100.269 Rp 101.272 Rp 99.046 Rp 100.036 SipShop Rp 100.036 Rp 98.517 Rp 99.936 Rp 100 Rp 100 Rp 0 KEEP Rp 89.960 Rp 8.557 9.5% PROFIT IDV
49 770 Diamonds Rp 102.037 Rp 103.506 Rp 104.124 Rp 105.165 Rp 102.581 Rp 103.607 SipShop Rp 103.607 Rp 102.037 Rp 103.506 Rp 101 Rp 100 Rp 1 KEEP Rp 93.420 Rp 8.617 9.2% PROFIT IDV
50 790 Diamonds Rp 104.502 Rp 106.007 Rp 106.052 Rp 107.113 Rp 105.056 Rp 106.107 SipShop Rp 106.107 Rp 104.502 Rp 106.007 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 9.352 9.8% PROFIT IDV
51 800 Diamonds Rp 106.262 Rp 107.792 Rp 107.982 Rp 109.062 Rp 106.825 Rp 107.893 SipShop Rp 107.893 Rp 106.262 Rp 107.792 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 9.382 9.7% PROFIT IDV
52 860 Diamonds Rp 114.008 Rp 115.650 Rp 115.693 Rp 116.850 Rp 114.604 Rp 115.750 SipShop Rp 115.750 Rp 114.008 Rp 115.650 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 10.208 9.8% PROFIT IDV
53 930 Diamonds Rp 123.515 Rp 125.294 Rp 125.335 Rp 126.588 Rp 124.152 Rp 125.394 SipShop Rp 125.394 Rp 123.515 Rp 125.294 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 11.065 9.8% PROFIT IDV
54 1000 Diamonds Rp 133.021 Rp 134.937 Rp 134.976 Rp 136.326 Rp 133.700 Rp 135.037 SipShop Rp 135.037 Rp 133.021 Rp 134.937 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 11.921 9.8% PROFIT IDV
55 1050 Diamonds Rp 140.064 Rp 142.081 Rp 142.689 Rp 144.116 Rp 140.773 Rp 142.181 SipShop Rp 142.181 Rp 140.064 Rp 142.081 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 12.044 9.4% PROFIT IDV
56 1075 Diamonds Rp 142.527 Rp 144.579 Rp 144.616 Rp 146.062 Rp 143.248 Rp 144.680 SipShop Rp 144.680 Rp 142.527 Rp 144.579 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 12.777 9.8% PROFIT IDV
57 1080 Diamonds Rp 143.407 Rp 145.472 Rp 145.581 Rp 147.037 Rp 144.132 Rp 145.573 SipShop Rp 145.573 Rp 143.407 Rp 145.472 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 12.792 9.8% PROFIT IDV
58 1450 Diamonds Rp 190.061 Rp 192.798 Rp 192.820 Rp 194.748 Rp 190.988 Rp 192.898 SipShop Rp 192.898 Rp 190.061 Rp 192.798 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 17.061 9.9% PROFIT IDV
59 1440 Diamonds Rp 190.061 Rp 192.798 Rp 192.821 Rp 194.749 Rp 190.988 Rp 192.898 SipShop Rp 192.898 Rp 190.061 Rp 192.798 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 17.061 9.9% PROFIT IDV
60 2000 Diamonds Rp 264.135 Rp 267.939 Rp 268.986 Rp 271.676 Rp 265.781 Rp 268.439 SipShop Rp 268.439 Rp 264.135 Rp 267.939 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 22.800 9.4% 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 283.148 Rp 287.225 Rp 288.269 Rp 291.152 Rp 284.877 Rp 287.726 SipShop Rp 287.726 Rp 283.148 Rp 287.225 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 24.513 9.5% PROFIT IDV
63 2180 Diamonds Rp 284.732 Rp 288.832 Rp 289.230 Rp 292.122 Rp 286.468 Rp 289.333 SipShop Rp 289.333 Rp 284.732 Rp 288.832 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 25.232 9.7% PROFIT IDV
64 2200 Diamonds Rp 288.255 Rp 292.406 Rp 293.088 Rp 296.019 Rp 290.006 Rp 292.906 SipShop Rp 292.906 Rp 288.255 Rp 292.406 Rp 500 Rp 500 Rp 0 KEEP Rp 262.960 Rp 25.295 9.6% PROFIT IDV
65 2720 Diamonds Rp 358.321 Rp 363.481 Rp 365.399 Rp 369.053 Rp 360.377 Rp 363.981 SipShop Rp 363.981 Rp 358.321 Rp 363.481 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 31.351 9.6% PROFIT IDV
66 3000 Diamonds Rp 393.883 Rp 399.555 Rp 401.070 Rp 405.081 Rp 396.094 Rp 400.055 SipShop Rp 400.055 Rp 393.883 Rp 399.555 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 34.043 9.5% PROFIT IDV
67 3640 Diamonds Rp 474.863 Rp 481.701 Rp 482.049 Rp 486.869 Rp 477.428 Rp 482.202 SipShop Rp 482.202 Rp 474.863 Rp 481.701 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 42.363 9.8% PROFIT IDV
68 4000 Diamonds Rp 523.277 Rp 530.812 Rp 531.219 Rp 536.531 Rp 526.052 Rp 531.313 SipShop Rp 531.313 Rp 523.277 Rp 530.812 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 46.662 9.8% PROFIT IDV
69 4450 Diamonds Rp 582.959 Rp 591.354 Rp 591.960 Rp 597.880 Rp 585.994 Rp 591.854 SipShop Rp 591.854 Rp 582.959 Rp 591.354 Rp 500 Rp 500 Rp 0 KEEP Rp 531.110 Rp 51.849 9.8% PROFIT IDV
70 5500 Diamonds Rp 720.451 Rp 730.825 Rp 731.752 Rp 739.070 Rp 724.085 Rp 731.326 SipShop Rp 731.326 Rp 720.451 Rp 730.825 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 63.916 9.7% PROFIT IDV
71 6000 Diamonds Rp 785.414 Rp 796.724 Rp 798.275 Rp 806.258 Rp 789.331 Rp 797.224 SipShop Rp 797.224 Rp 785.414 Rp 796.724 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 69.194 9.7% PROFIT IDV
72 6480 Diamonds Rp 850.023 Rp 862.263 Rp 862.874 Rp 871.503 Rp 854.222 Rp 862.764 SipShop Rp 862.764 Rp 850.023 Rp 862.263 Rp 501 Rp 500 Rp 1 KEEP Rp 774.175 Rp 75.848 9.8% PROFIT IDV
73 7290 Diamonds Rp 951.954 Rp 965.662 Rp 964.097 Rp 973.738 Rp 956.597 Rp 966.163 SipShop Rp 966.163 Rp 951.954 Rp 965.662 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 85.224 9.8% PROFIT IDV
74 8010 Diamonds Rp 1.046.527 Rp 1.061.597 Rp 1.060.507 Rp 1.071.112 Rp 1.052.077 Rp 1.062.598 SipShop Rp 1.062.598 Rp 1.046.527 Rp 1.061.597 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 93.297 9.8% PROFIT IDV
75 9800 Diamonds Rp 1.281.728 Rp 1.300.185 Rp 1.299.605 Rp 1.312.601 Rp 1.288.302 Rp 1.301.185 SipShop Rp 1.301.185 Rp 1.281.728 Rp 1.300.185 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 113.978 9.8% PROFIT IDV
76 14580 Diamonds Rp 1.903.882 Rp 1.931.298 Rp 1.928.193 Rp 1.947.475 Rp 1.913.166 Rp 1.932.298 SipShop Rp 1.932.298 Rp 1.903.882 Rp 1.931.298 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 170.422 9.8% PROFIT IDV
77 36500 Diamonds Rp 4.766.419 Rp 4.835.055 Rp 4.820.483 Rp 4.868.688 Rp 4.788.174 Rp 4.836.056 SipShop Rp 4.836.056 Rp 4.766.419 Rp 4.835.055 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 427.579 9.9% PROFIT IDV
78 73100 Diamonds Rp 9.547.176 Rp 9.684.655 Rp 9.640.965 Rp 9.737.375 Rp 9.589.758 Rp 9.685.656 SipShop Rp 9.685.656 Rp 9.547.176 Rp 9.684.655 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 8.688.060 Rp 859.116 9.9% 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.