Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-10
78
Total Variants
6
Lower
72
Keep
0
Raise
70
Profit
3
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 26.332 Rp 26.595 SipShop Rp 26.595 Rp 26.168 Rp 26.545 Rp -1.207 Rp 50 Rp -1.257 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 78.940 Rp 79.729 SipShop Rp 79.729 Rp 78.547 Rp 79.678 Rp -3.425 Rp 50 Rp -3.475 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 886 Rp 895 SipShop Rp 895 Rp 872 Rp 885 Rp 7 Rp 10 Rp -3 LOWER 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 9.543 Rp 9.638 SipShop Rp 9.638 Rp 9.491 Rp 9.628 Rp -2 Rp 10 Rp -12 LOWER Rp 8.650 Rp 853 9.9% PROFIT IDV
9 100 Diamonds Rp 13.838 Rp 14.037 Rp 15.430 Rp 15.584 Rp 13.909 Rp 14.048 SipShop Rp 14.048 Rp 13.838 Rp 14.037 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -2 -0.0% LOSS IDV
10 140 Diamonds Rp 18.992 Rp 19.265 Rp 19.283 Rp 19.476 Rp 19.085 Rp 19.276 SipShop Rp 19.276 Rp 18.992 Rp 19.265 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 1.692 9.8% 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 41.412 Rp 42.008 - - Rp 41.643 Rp 42.059 SipShop Rp 42.059 Rp 41.412 Rp 42.008 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 3.352 8.8% PROFIT IDV
13 355 Diamonds Rp 47.396 Rp 48.079 Rp 48.206 Rp 48.688 Rp 47.652 Rp 48.129 SipShop Rp 48.129 Rp 47.396 Rp 48.079 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 4.146 9.6% PROFIT IDV
14 360 Diamonds Rp 48.270 Rp 48.965 Rp 49.171 Rp 49.663 Rp 48.531 Rp 49.016 SipShop Rp 49.016 Rp 48.270 Rp 48.965 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 4.155 9.4% PROFIT IDV
15 10 Diamonds Rp 1.748 Rp 1.773 Rp 1.930 Rp 1.949 Rp 1.766 Rp 1.784 SipShop Rp 1.784 Rp 1.748 Rp 1.773 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 18 1.0% PROFIT IDV
16 15 Diamonds Rp 2.635 Rp 2.673 Rp 2.894 Rp 2.923 Rp 2.646 Rp 2.672 SipShop Rp 2.672 Rp 2.624 Rp 2.662 Rp -1 Rp 10 Rp -11 LOWER Rp 2.595 Rp 40 1.5% PROFIT IDV
17 20 Diamonds Rp 3.500 Rp 3.550 Rp 3.859 Rp 3.898 Rp 3.526 Rp 3.561 SipShop Rp 3.561 Rp 3.500 Rp 3.550 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp 40 1.2% PROFIT IDV
18 25 Diamonds Rp 4.376 Rp 4.439 Rp 4.823 Rp 4.871 Rp 4.406 Rp 4.450 SipShop Rp 4.450 Rp 4.376 Rp 4.439 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp 51 1.2% PROFIT IDV
19 30 Diamonds Rp 5.253 Rp 5.329 Rp 5.788 Rp 5.846 Rp 5.286 Rp 5.339 SipShop Rp 5.339 Rp 5.253 Rp 5.329 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp 63 1.2% 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 6.915 Rp 7.015 Rp 7.714 Rp 7.791 Rp 6.955 Rp 7.025 SipShop Rp 7.025 Rp 6.915 Rp 7.015 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -5 -0.1% 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 10.377 Rp 10.526 Rp 10.607 Rp 10.713 Rp 10.433 Rp 10.537 SipShop Rp 10.537 Rp 10.377 Rp 10.526 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 862 9.1% PROFIT IDV
24 80 Diamonds Rp 11.253 Rp 11.415 Rp 11.571 Rp 11.687 Rp 11.313 Rp 11.426 SipShop Rp 11.426 Rp 11.253 Rp 11.415 Rp 11 Rp 10 Rp 1 KEEP Rp 10.380 Rp 873 8.4% PROFIT IDV
25 90 Diamonds Rp 13.011 Rp 13.198 Rp 13.501 Rp 13.636 Rp 13.078 Rp 13.209 SipShop Rp 13.209 Rp 13.011 Rp 13.198 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 901 7.4% PROFIT IDV
26 120 Diamonds Rp 16.403 Rp 16.639 Rp 17.356 Rp 17.530 Rp 16.485 Rp 16.650 SipShop Rp 16.650 Rp 16.403 Rp 16.639 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 833 5.4% PROFIT IDV
27 130 Diamonds Rp 18.153 Rp 18.414 Rp 19.285 Rp 19.478 Rp 18.243 Rp 18.425 SipShop Rp 18.425 Rp 18.153 Rp 18.414 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 853 4.9% PROFIT IDV
28 145 Diamonds Rp 19.888 Rp 20.174 Rp 20.248 Rp 20.450 Rp 19.985 Rp 20.185 SipShop Rp 20.185 Rp 19.888 Rp 20.174 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.723 9.5% PROFIT IDV
29 150 Diamonds Rp 20.764 Rp 21.063 Rp 21.212 Rp 21.424 Rp 20.865 Rp 21.074 SipShop Rp 21.074 Rp 20.764 Rp 21.063 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.734 9.1% 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 23.322 Rp 23.658 Rp 25.071 Rp 25.322 Rp 23.434 Rp 23.668 SipShop Rp 23.668 Rp 23.322 Rp 23.658 Rp 10 Rp 10 Rp 0 KEEP Rp 22.490 Rp 832 3.7% PROFIT IDV
32 190 Diamonds Rp 25.847 Rp 26.219 Rp 26.998 Rp 27.268 Rp 26.010 Rp 26.270 SipShop Rp 26.270 Rp 25.847 Rp 26.219 Rp 51 Rp 50 Rp 1 KEEP Rp 24.220 Rp 1.627 6.7% 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 37.913 Rp 38.459 Rp 38.565 Rp 38.951 Rp 38.128 Rp 38.509 SipShop Rp 38.509 Rp 37.913 Rp 38.459 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 3.313 9.6% PROFIT IDV
35 375 Diamonds Rp 50.897 Rp 51.630 Rp 52.065 Rp 52.586 Rp 51.168 Rp 51.680 SipShop Rp 51.680 Rp 50.897 Rp 51.630 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 4.187 9.0% PROFIT IDV
36 400 Diamonds Rp 54.314 Rp 55.096 Rp 56.888 Rp 57.457 Rp 54.601 Rp 55.147 SipShop Rp 55.147 Rp 54.314 Rp 55.096 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 4.144 8.3% PROFIT IDV
37 405 Diamonds Rp 54.314 Rp 55.096 - - Rp 54.601 Rp 55.147 SipShop Rp 55.147 Rp 54.314 Rp 55.096 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 4.144 8.3% PROFIT IDV
38 425 Diamonds Rp 56.879 Rp 57.698 Rp 57.848 Rp 58.426 Rp 57.177 Rp 57.749 SipShop Rp 57.749 Rp 56.879 Rp 57.698 Rp 51 Rp 50 Rp 1 KEEP Rp 51.900 Rp 4.979 9.6% PROFIT IDV
39 475 Diamonds Rp 63.798 Rp 64.717 Rp 65.561 Rp 66.217 Rp 64.126 Rp 64.767 SipShop Rp 64.767 Rp 63.798 Rp 64.717 Rp 50 Rp 50 Rp 0 KEEP Rp 58.820 Rp 4.978 8.5% PROFIT IDV
40 495 Diamonds Rp 66.363 Rp 67.319 Rp 67.489 Rp 68.164 Rp 66.702 Rp 67.369 SipShop Rp 67.369 Rp 66.363 Rp 67.319 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 5.813 9.6% PROFIT IDV
41 500 Diamonds Rp 67.238 Rp 68.206 Rp 68.453 Rp 69.138 Rp 67.581 Rp 68.257 SipShop Rp 68.257 Rp 67.238 Rp 68.206 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 5.823 9.5% PROFIT IDV
42 510 Diamonds Rp 68.988 Rp 69.981 Rp 70.382 Rp 71.086 Rp 69.339 Rp 70.032 SipShop Rp 70.032 Rp 68.988 Rp 69.981 Rp 51 Rp 50 Rp 1 KEEP Rp 63.145 Rp 5.843 9.3% PROFIT IDV
43 545 Diamonds Rp 73.566 Rp 74.625 - - Rp 73.651 Rp 74.388 SipShop Rp 74.388 Rp 73.282 Rp 74.337 Rp -237 Rp 50 Rp -287 LOWER Rp 67.470 Rp 6.096 9.0% PROFIT IDV
44 565 Diamonds Rp 75.846 Rp 76.938 Rp 77.130 Rp 77.901 Rp 76.227 Rp 76.989 SipShop Rp 76.989 Rp 75.846 Rp 76.938 Rp 51 Rp 50 Rp 1 KEEP Rp 69.200 Rp 6.646 9.6% PROFIT IDV
45 635 Diamonds Rp 85.331 Rp 86.560 Rp 86.771 Rp 87.639 Rp 85.752 Rp 86.610 SipShop Rp 86.610 Rp 85.331 Rp 86.560 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 7.481 9.6% PROFIT IDV
46 720 Diamonds Rp 94.814 Rp 96.179 Rp 96.411 Rp 97.375 Rp 95.277 Rp 96.230 SipShop Rp 96.230 Rp 94.814 Rp 96.179 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 8.314 9.6% PROFIT IDV
47 725 Diamonds Rp 95.690 Rp 97.068 Rp 97.375 Rp 98.349 Rp 96.156 Rp 97.118 SipShop Rp 97.118 Rp 95.690 Rp 97.068 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 8.325 9.5% PROFIT IDV
48 740 Diamonds Rp 98.315 Rp 99.731 Rp 100.269 Rp 101.272 Rp 98.793 Rp 99.781 SipShop Rp 99.781 Rp 98.315 Rp 99.731 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 8.355 9.3% PROFIT IDV
49 770 Diamonds Rp 101.683 Rp 103.147 Rp 104.124 Rp 105.165 Rp 102.226 Rp 103.248 SipShop Rp 103.248 Rp 101.683 Rp 103.147 Rp 101 Rp 100 Rp 1 KEEP Rp 93.420 Rp 8.263 8.8% PROFIT IDV
50 790 Diamonds Rp 104.248 Rp 105.749 Rp 106.052 Rp 107.113 Rp 104.802 Rp 105.850 SipShop Rp 105.850 Rp 104.248 Rp 105.749 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 9.098 9.6% PROFIT IDV
51 800 Diamonds Rp 105.999 Rp 107.525 Rp 107.982 Rp 109.062 Rp 106.560 Rp 107.626 SipShop Rp 107.626 Rp 105.999 Rp 107.525 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 9.119 9.4% PROFIT IDV
52 860 Diamonds Rp 113.732 Rp 115.370 Rp 115.693 Rp 116.850 Rp 114.327 Rp 115.470 SipShop Rp 115.470 Rp 113.732 Rp 115.370 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 9.932 9.6% PROFIT IDV
53 930 Diamonds Rp 123.216 Rp 124.990 Rp 125.335 Rp 126.588 Rp 123.852 Rp 125.091 SipShop Rp 125.091 Rp 123.216 Rp 124.990 Rp 101 Rp 100 Rp 1 KEEP Rp 112.450 Rp 10.766 9.6% PROFIT IDV
54 1000 Diamonds Rp 132.700 Rp 134.611 Rp 134.976 Rp 136.326 Rp 133.377 Rp 134.711 SipShop Rp 134.711 Rp 132.700 Rp 134.611 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 11.600 9.6% PROFIT IDV
55 1050 Diamonds Rp 139.617 Rp 141.627 Rp 142.689 Rp 144.116 Rp 140.325 Rp 141.728 SipShop Rp 141.728 Rp 139.617 Rp 141.627 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 11.597 9.1% PROFIT IDV
56 1075 Diamonds Rp 142.182 Rp 144.229 Rp 144.616 Rp 146.062 Rp 142.901 Rp 144.330 SipShop Rp 144.330 Rp 142.182 Rp 144.229 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 12.432 9.6% PROFIT IDV
57 1080 Diamonds Rp 143.057 Rp 145.117 Rp 145.581 Rp 147.037 Rp 143.780 Rp 145.218 SipShop Rp 145.218 Rp 143.057 Rp 145.117 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 12.442 9.5% PROFIT IDV
58 1450 Diamonds Rp 189.600 Rp 192.330 Rp 192.820 Rp 194.748 Rp 190.526 Rp 192.431 SipShop Rp 192.431 Rp 189.600 Rp 192.330 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 16.600 9.6% PROFIT IDV
59 1440 Diamonds Rp 189.600 Rp 192.330 Rp 192.821 Rp 194.749 Rp 190.526 Rp 192.431 SipShop Rp 192.431 Rp 189.600 Rp 192.330 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 16.600 9.6% 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 284.042 Rp 288.132 Rp 289.230 Rp 292.122 Rp 285.775 Rp 288.633 SipShop Rp 288.633 Rp 284.042 Rp 288.132 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 24.542 9.5% 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 473.714 Rp 480.535 Rp 482.049 Rp 486.869 Rp 476.273 Rp 481.036 SipShop Rp 481.036 Rp 473.714 Rp 480.535 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 41.214 9.5% 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.