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 1.903 Rp 1.930 Rp 1.930 Rp 1.949 Rp 1.922 Rp 1.941 SipShop Rp 1.941 Rp 1.903 Rp 1.930 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 173 10.0% PROFIT IDV
8 70 Diamonds Rp 9.535 Rp 9.672 Rp 9.642 Rp 9.738 Rp 9.587 Rp 9.683 SipShop Rp 9.683 Rp 9.535 Rp 9.672 Rp 11 Rp 10 Rp 1 KEEP Rp 8.650 Rp 885 10.2% PROFIT IDV
9 100 Diamonds Rp 13.964 Rp 14.165 Rp 15.430 Rp 15.584 Rp 14.036 Rp 14.176 SipShop Rp 14.176 Rp 13.964 Rp 14.165 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp 124 0.9% PROFIT IDV
10 140 Diamonds Rp 19.080 Rp 19.355 Rp 19.283 Rp 19.476 Rp 19.173 Rp 19.365 SipShop Rp 19.365 Rp 19.080 Rp 19.355 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.780 10.3% 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 41.663 Rp 42.263 - - Rp 41.894 Rp 42.313 SipShop Rp 42.313 Rp 41.663 Rp 42.263 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 3.603 9.5% PROFIT IDV
13 355 Diamonds Rp 47.675 Rp 48.362 Rp 48.206 Rp 48.688 Rp 47.933 Rp 48.412 SipShop Rp 48.412 Rp 47.675 Rp 48.362 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 4.425 10.2% PROFIT IDV
14 360 Diamonds Rp 48.556 Rp 49.255 Rp 49.171 Rp 49.663 Rp 48.818 Rp 49.306 SipShop Rp 49.306 Rp 48.556 Rp 49.255 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 4.441 10.1% 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 6.600 Rp 6.695 Rp 7.717 Rp 7.794 Rp 6.640 Rp 6.706 SipShop Rp 6.706 Rp 6.600 Rp 6.695 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -320 -4.6% 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 10.416 Rp 10.566 Rp 10.607 Rp 10.713 Rp 10.472 Rp 10.577 SipShop Rp 10.577 Rp 10.416 Rp 10.566 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 901 9.5% PROFIT IDV
24 80 Diamonds Rp 11.297 Rp 11.460 Rp 11.571 Rp 11.687 Rp 11.356 Rp 11.470 SipShop Rp 11.470 Rp 11.297 Rp 11.460 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 917 8.8% PROFIT IDV
25 90 Diamonds Rp 13.060 Rp 13.248 Rp 13.501 Rp 13.636 Rp 13.128 Rp 13.259 SipShop Rp 13.259 Rp 13.060 Rp 13.248 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 950 7.8% PROFIT IDV
26 120 Diamonds Rp 16.522 Rp 16.760 Rp 17.356 Rp 17.530 Rp 16.604 Rp 16.770 SipShop Rp 16.770 Rp 16.522 Rp 16.760 Rp 10 Rp 10 Rp 0 KEEP Rp 15.570 Rp 952 6.1% PROFIT IDV
27 130 Diamonds Rp 18.333 Rp 18.597 Rp 19.285 Rp 19.478 Rp 18.423 Rp 18.607 SipShop Rp 18.607 Rp 18.333 Rp 18.597 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.033 6.0% PROFIT IDV
28 145 Diamonds Rp 19.962 Rp 20.249 Rp 20.248 Rp 20.450 Rp 20.059 Rp 20.260 SipShop Rp 20.260 Rp 19.962 Rp 20.249 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.797 9.9% PROFIT IDV
29 150 Diamonds Rp 20.842 Rp 21.142 Rp 21.212 Rp 21.424 Rp 20.944 Rp 21.153 SipShop Rp 21.153 Rp 20.842 Rp 21.142 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.812 9.5% PROFIT IDV
30 160 Diamonds Rp 22.602 Rp 22.927 Rp 23.141 Rp 23.372 Rp 22.711 Rp 22.938 SipShop Rp 22.938 Rp 22.602 Rp 22.927 Rp 11 Rp 10 Rp 1 KEEP Rp 20.760 Rp 1.842 8.9% PROFIT IDV
31 170 Diamonds Rp 23.503 Rp 23.841 Rp 25.071 Rp 25.322 Rp 23.616 Rp 23.852 SipShop Rp 23.852 Rp 23.503 Rp 23.841 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 1.013 4.5% PROFIT IDV
32 190 Diamonds Rp 26.020 Rp 26.395 Rp 26.998 Rp 27.268 Rp 26.183 Rp 26.445 SipShop Rp 26.445 Rp 26.020 Rp 26.395 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 1.800 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 38.128 Rp 38.677 Rp 38.565 Rp 38.951 Rp 38.345 Rp 38.728 SipShop Rp 38.728 Rp 38.128 Rp 38.677 Rp 51 Rp 50 Rp 1 KEEP Rp 34.600 Rp 3.528 10.2% PROFIT IDV
35 375 Diamonds Rp 51.202 Rp 51.939 Rp 52.065 Rp 52.586 Rp 51.475 Rp 51.990 SipShop Rp 51.990 Rp 51.202 Rp 51.939 Rp 51 Rp 50 Rp 1 KEEP Rp 46.710 Rp 4.492 9.6% PROFIT IDV
36 400 Diamonds Rp 54.650 Rp 55.437 Rp 56.888 Rp 57.457 Rp 54.938 Rp 55.487 SipShop Rp 55.487 Rp 54.650 Rp 55.437 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 4.480 8.9% PROFIT IDV
37 405 Diamonds Rp 54.651 Rp 55.438 - - Rp 54.939 Rp 55.488 SipShop Rp 55.488 Rp 54.651 Rp 55.438 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 4.481 8.9% PROFIT IDV
38 425 Diamonds Rp 57.215 Rp 58.039 Rp 57.848 Rp 58.426 Rp 57.514 Rp 58.089 SipShop Rp 58.089 Rp 57.215 Rp 58.039 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 5.315 10.2% PROFIT IDV
39 475 Diamonds Rp 64.259 Rp 65.184 Rp 65.561 Rp 66.217 Rp 64.589 Rp 65.235 SipShop Rp 65.235 Rp 64.259 Rp 65.184 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 5.439 9.2% PROFIT IDV
40 495 Diamonds Rp 66.754 Rp 67.715 Rp 67.489 Rp 68.164 Rp 67.095 Rp 67.766 SipShop Rp 67.766 Rp 66.754 Rp 67.715 Rp 51 Rp 50 Rp 1 KEEP Rp 60.550 Rp 6.204 10.2% PROFIT IDV
41 500 Diamonds Rp 67.636 Rp 68.610 Rp 68.453 Rp 69.138 Rp 67.980 Rp 68.660 SipShop Rp 68.660 Rp 67.636 Rp 68.610 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 6.221 10.1% PROFIT IDV
42 510 Diamonds Rp 69.399 Rp 70.398 Rp 70.382 Rp 71.086 Rp 69.751 Rp 70.449 SipShop Rp 70.449 Rp 69.399 Rp 70.398 Rp 51 Rp 50 Rp 1 KEEP Rp 63.145 Rp 6.254 9.9% PROFIT IDV
43 545 Diamonds Rp 73.801 Rp 74.864 - - Rp 74.172 Rp 74.914 SipShop Rp 74.914 Rp 73.801 Rp 74.864 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 6.331 9.4% PROFIT IDV
44 565 Diamonds Rp 76.294 Rp 77.393 Rp 77.130 Rp 77.901 Rp 76.676 Rp 77.443 SipShop Rp 77.443 Rp 76.294 Rp 77.393 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 7.094 10.3% PROFIT IDV
45 635 Diamonds Rp 85.833 Rp 87.069 Rp 86.771 Rp 87.639 Rp 86.257 Rp 87.120 SipShop Rp 87.120 Rp 85.833 Rp 87.069 Rp 51 Rp 50 Rp 1 KEEP Rp 77.850 Rp 7.983 10.3% PROFIT IDV
46 720 Diamonds Rp 95.372 Rp 96.745 Rp 96.411 Rp 97.375 Rp 95.838 Rp 96.796 SipShop Rp 96.796 Rp 95.372 Rp 96.745 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 8.872 10.3% PROFIT IDV
47 725 Diamonds Rp 96.253 Rp 97.639 Rp 97.375 Rp 98.349 Rp 96.723 Rp 97.690 SipShop Rp 97.690 Rp 96.253 Rp 97.639 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 8.888 10.2% PROFIT IDV
48 740 Diamonds Rp 98.850 Rp 100.273 Rp 100.269 Rp 101.272 Rp 99.380 Rp 100.374 SipShop Rp 100.374 Rp 98.850 Rp 100.273 Rp 101 Rp 100 Rp 1 KEEP Rp 89.960 Rp 8.890 9.9% PROFIT IDV
49 770 Diamonds Rp 102.373 Rp 103.847 Rp 104.124 Rp 105.165 Rp 102.919 Rp 103.948 SipShop Rp 103.948 Rp 102.373 Rp 103.847 Rp 101 Rp 100 Rp 1 KEEP Rp 93.420 Rp 8.953 9.6% PROFIT IDV
50 790 Diamonds Rp 104.862 Rp 106.372 Rp 106.052 Rp 107.113 Rp 105.419 Rp 106.473 SipShop Rp 106.473 Rp 104.862 Rp 106.372 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 9.712 10.2% PROFIT IDV
51 800 Diamonds Rp 106.626 Rp 108.161 Rp 107.982 Rp 109.062 Rp 107.190 Rp 108.262 SipShop Rp 108.262 Rp 106.626 Rp 108.161 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 9.746 10.1% PROFIT IDV
52 860 Diamonds Rp 114.402 Rp 116.049 Rp 115.693 Rp 116.850 Rp 115.000 Rp 116.150 SipShop Rp 116.150 Rp 114.402 Rp 116.049 Rp 101 Rp 100 Rp 1 KEEP Rp 103.800 Rp 10.602 10.2% PROFIT IDV
53 930 Diamonds Rp 123.942 Rp 125.727 Rp 125.335 Rp 126.588 Rp 124.581 Rp 125.827 SipShop Rp 125.827 Rp 123.942 Rp 125.727 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 11.492 10.2% PROFIT IDV
54 1000 Diamonds Rp 133.481 Rp 135.403 Rp 134.976 Rp 136.326 Rp 134.162 Rp 135.504 SipShop Rp 135.504 Rp 133.481 Rp 135.403 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 12.381 10.2% PROFIT IDV
55 1050 Diamonds Rp 140.531 Rp 142.555 Rp 142.689 Rp 144.116 Rp 141.243 Rp 142.655 SipShop Rp 142.655 Rp 140.531 Rp 142.555 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 12.511 9.8% PROFIT IDV
56 1075 Diamonds Rp 143.020 Rp 145.079 Rp 144.616 Rp 146.062 Rp 143.743 Rp 145.180 SipShop Rp 145.180 Rp 143.020 Rp 145.079 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 13.270 10.2% PROFIT IDV
57 1080 Diamonds Rp 143.901 Rp 145.973 Rp 145.581 Rp 147.037 Rp 144.628 Rp 146.074 SipShop Rp 146.074 Rp 143.901 Rp 145.973 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 13.286 10.2% PROFIT IDV
58 1450 Diamonds Rp 190.717 Rp 193.463 Rp 192.820 Rp 194.748 Rp 191.648 Rp 193.564 SipShop Rp 193.564 Rp 190.717 Rp 193.463 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 17.717 10.2% PROFIT IDV
59 1440 Diamonds Rp 190.717 Rp 193.463 Rp 192.821 Rp 194.749 Rp 191.648 Rp 193.564 SipShop Rp 193.564 Rp 190.717 Rp 193.463 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 17.717 10.2% PROFIT IDV
60 2000 Diamonds Rp 265.031 Rp 268.847 Rp 268.986 Rp 271.676 Rp 266.681 Rp 269.348 SipShop Rp 269.348 Rp 265.031 Rp 268.847 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 23.696 9.8% 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 284.109 Rp 288.200 Rp 288.269 Rp 291.152 Rp 285.843 Rp 288.701 SipShop Rp 288.701 Rp 284.109 Rp 288.200 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 25.474 9.8% PROFIT IDV
63 2180 Diamonds Rp 285.718 Rp 289.832 Rp 289.230 Rp 292.122 Rp 287.458 Rp 290.333 SipShop Rp 290.333 Rp 285.718 Rp 289.832 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 26.218 10.1% PROFIT IDV
64 2200 Diamonds Rp 289.244 Rp 293.409 Rp 293.088 Rp 296.019 Rp 291.000 Rp 293.910 SipShop Rp 293.910 Rp 289.244 Rp 293.409 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 26.284 10.0% PROFIT IDV
65 2720 Diamonds Rp 359.544 Rp 364.721 Rp 365.399 Rp 369.053 Rp 361.606 Rp 365.222 SipShop Rp 365.222 Rp 359.544 Rp 364.721 Rp 501 Rp 500 Rp 1 KEEP Rp 326.970 Rp 32.574 10.0% PROFIT IDV
66 3000 Diamonds Rp 395.211 Rp 400.902 Rp 401.070 Rp 405.081 Rp 397.429 Rp 401.403 SipShop Rp 401.403 Rp 395.211 Rp 400.902 Rp 501 Rp 500 Rp 1 KEEP Rp 359.840 Rp 35.371 9.8% PROFIT IDV
67 3640 Diamonds Rp 476.507 Rp 483.369 Rp 482.049 Rp 486.869 Rp 479.078 Rp 483.869 SipShop Rp 483.869 Rp 476.507 Rp 483.369 Rp 500 Rp 500 Rp 0 KEEP Rp 432.500 Rp 44.007 10.2% PROFIT IDV
68 4000 Diamonds Rp 525.085 Rp 532.646 Rp 531.219 Rp 536.531 Rp 527.868 Rp 533.147 SipShop Rp 533.147 Rp 525.085 Rp 532.646 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 48.470 10.2% PROFIT IDV
69 4450 Diamonds Rp 584.967 Rp 593.391 Rp 591.960 Rp 597.880 Rp 588.011 Rp 593.891 SipShop Rp 593.891 Rp 584.967 Rp 593.391 Rp 500 Rp 500 Rp 0 KEEP Rp 531.110 Rp 53.857 10.1% PROFIT IDV
70 5500 Diamonds Rp 722.924 Rp 733.334 Rp 731.752 Rp 739.070 Rp 726.569 Rp 733.835 SipShop Rp 733.835 Rp 722.924 Rp 733.334 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 66.389 10.1% PROFIT IDV
71 6000 Diamonds Rp 788.092 Rp 799.441 Rp 798.275 Rp 806.258 Rp 792.021 Rp 799.941 SipShop Rp 799.941 Rp 788.092 Rp 799.441 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 71.872 10.0% PROFIT IDV
72 6480 Diamonds Rp 852.953 Rp 865.236 Rp 862.874 Rp 871.503 Rp 857.164 Rp 865.736 SipShop Rp 865.736 Rp 852.953 Rp 865.236 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 78.778 10.2% PROFIT IDV
73 7290 Diamonds Rp 955.242 Rp 968.997 Rp 964.097 Rp 973.738 Rp 959.899 Rp 969.498 SipShop Rp 969.498 Rp 955.242 Rp 968.997 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 88.512 10.2% PROFIT IDV
74 8010 Diamonds Rp 1.050.143 Rp 1.065.265 Rp 1.060.507 Rp 1.071.112 Rp 1.055.709 Rp 1.066.266 SipShop Rp 1.066.266 Rp 1.050.143 Rp 1.065.265 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 96.913 10.2% PROFIT IDV
75 9800 Diamonds Rp 1.286.140 Rp 1.304.660 Rp 1.299.605 Rp 1.312.601 Rp 1.292.734 Rp 1.305.661 SipShop Rp 1.305.661 Rp 1.286.140 Rp 1.304.660 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.167.750 Rp 118.390 10.1% PROFIT IDV
76 14580 Diamonds Rp 1.910.457 Rp 1.937.968 Rp 1.928.193 Rp 1.947.475 Rp 1.919.770 Rp 1.938.968 SipShop Rp 1.938.968 Rp 1.910.457 Rp 1.937.968 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 176.997 10.2% PROFIT IDV
77 36500 Diamonds Rp 4.782.862 Rp 4.851.735 Rp 4.820.483 Rp 4.868.688 Rp 4.804.689 Rp 4.852.736 SipShop Rp 4.852.736 Rp 4.782.862 Rp 4.851.735 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 444.022 10.2% PROFIT IDV
78 73100 Diamonds Rp 9.580.168 Rp 9.718.122 Rp 9.640.965 Rp 9.737.375 Rp 9.622.894 Rp 9.719.123 SipShop Rp 9.719.123 Rp 9.580.168 Rp 9.718.122 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 8.688.060 Rp 892.108 10.3% 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.