Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-11
78
Total Variants
42
Lower
25
Keep
11
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 26.288 Rp 26.551 SipShop Rp 26.551 Rp 26.124 Rp 26.500 Rp -1.251 Rp 50 Rp -1.301 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 78.808 Rp 79.596 SipShop Rp 79.596 Rp 78.416 Rp 79.545 Rp -3.558 Rp 50 Rp -3.608 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 43.899 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 872 Rp 885 Rp 965 Rp 975 Rp 884 Rp 893 SipShop Rp 893 Rp 870 Rp 883 Rp 8 Rp 10 Rp -2 LOWER Rp 865 Rp 7 0.8% 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 9.491 Rp 9.628 Rp 9.642 Rp 9.738 Rp 9.517 Rp 9.612 SipShop Rp 9.612 Rp 9.465 Rp 9.601 Rp -16 Rp 10 Rp -26 LOWER Rp 8.650 Rp 841 9.7% PROFIT IDV
9 100 Diamonds Rp 13.838 Rp 14.037 Rp 15.430 Rp 15.584 Rp 14.056 Rp 14.197 SipShop Rp 14.197 Rp 13.985 Rp 14.186 Rp 160 Rp 10 Rp 150 RAISE 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 19.033 Rp 19.223 SipShop Rp 19.223 Rp 18.940 Rp 19.213 Rp -42 Rp 10 Rp -52 LOWER 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 41.582 Rp 41.998 SipShop Rp 41.998 Rp 41.352 Rp 41.947 Rp -10 Rp 50 Rp -60 LOWER 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 47.581 Rp 48.057 SipShop Rp 48.057 Rp 47.325 Rp 48.006 Rp -22 Rp 50 Rp -72 LOWER 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 48.459 Rp 48.944 SipShop Rp 48.944 Rp 48.199 Rp 48.893 Rp -21 Rp 50 Rp -71 LOWER 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 1.762 Rp 1.780 SipShop Rp 1.780 Rp 1.744 Rp 1.769 Rp 7 Rp 10 Rp -3 LOWER Rp 1.730 Rp 18 1.0% PROFIT IDV
16 15 Diamonds Rp 2.624 Rp 2.662 Rp 2.894 Rp 2.923 Rp 2.639 Rp 2.665 SipShop Rp 2.665 Rp 2.617 Rp 2.655 Rp 3 Rp 10 Rp -7 LOWER Rp 2.595 Rp 29 1.1% PROFIT IDV
17 20 Diamonds Rp 3.500 Rp 3.550 Rp 3.859 Rp 3.898 Rp 3.517 Rp 3.552 SipShop Rp 3.552 Rp 3.491 Rp 3.541 Rp 2 Rp 10 Rp -8 LOWER 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 4.395 Rp 4.439 SipShop Rp 4.439 Rp 4.366 Rp 4.429 Rp 0 Rp 10 Rp -10 LOWER 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 5.273 Rp 5.326 SipShop Rp 5.326 Rp 5.240 Rp 5.315 Rp -3 Rp 10 Rp -13 LOWER 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 7.028 Rp 7.098 SipShop Rp 7.098 Rp 6.987 Rp 7.088 Rp 83 Rp 10 Rp 73 RAISE 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 10.394 Rp 10.498 SipShop Rp 10.498 Rp 10.339 Rp 10.488 Rp -28 Rp 10 Rp -38 LOWER 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 11.272 Rp 11.385 SipShop Rp 11.385 Rp 11.213 Rp 11.374 Rp -30 Rp 10 Rp -40 LOWER 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 13.033 Rp 13.163 SipShop Rp 13.163 Rp 12.966 Rp 13.153 Rp -35 Rp 10 Rp -45 LOWER 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 16.544 Rp 16.709 SipShop Rp 16.709 Rp 16.461 Rp 16.698 Rp 70 Rp 10 Rp 60 RAISE 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 18.300 Rp 18.483 SipShop Rp 18.483 Rp 18.210 Rp 18.472 Rp 69 Rp 10 Rp 59 RAISE 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 19.910 Rp 20.109 SipShop Rp 20.109 Rp 19.813 Rp 20.098 Rp -65 Rp 10 Rp -75 LOWER 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 20.788 Rp 20.996 SipShop Rp 20.996 Rp 20.688 Rp 20.986 Rp -67 Rp 10 Rp -77 LOWER 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 22.544 Rp 22.769 SipShop Rp 22.769 Rp 22.435 Rp 22.758 Rp -92 Rp 10 Rp -102 LOWER 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 23.705 Rp 23.942 SipShop Rp 23.942 Rp 23.592 Rp 23.932 Rp 284 Rp 10 Rp 274 RAISE 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 26.055 Rp 26.316 SipShop Rp 26.316 Rp 25.893 Rp 26.266 Rp 97 Rp 50 Rp 47 RAISE 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 38.070 Rp 38.451 SipShop Rp 38.451 Rp 37.855 Rp 38.400 Rp -8 Rp 50 Rp -58 LOWER 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 51.092 Rp 51.603 SipShop Rp 51.603 Rp 50.821 Rp 51.553 Rp -27 Rp 50 Rp -77 LOWER 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 54.603 Rp 55.149 SipShop Rp 55.149 Rp 54.316 Rp 55.098 Rp 53 Rp 50 Rp 3 RAISE Rp 50.170 Rp 4.144 8.3% PROFIT IDV
37 405 Diamonds Rp 54.314 Rp 55.096 - - Rp 54.603 Rp 55.149 SipShop Rp 55.149 Rp 54.316 Rp 55.098 Rp 53 Rp 50 Rp 3 RAISE 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 57.092 Rp 57.663 SipShop Rp 57.663 Rp 56.795 Rp 57.613 Rp -35 Rp 50 Rp -85 LOWER 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 64.114 Rp 64.755 SipShop Rp 64.755 Rp 63.786 Rp 64.705 Rp 38 Rp 50 Rp -12 LOWER 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 66.864 Rp 67.533 SipShop Rp 67.533 Rp 66.525 Rp 67.483 Rp 214 Rp 50 Rp 164 RAISE 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 67.480 Rp 68.155 SipShop Rp 68.155 Rp 67.138 Rp 68.105 Rp -51 Rp 50 Rp -101 LOWER 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 69.236 Rp 69.928 SipShop Rp 69.928 Rp 68.886 Rp 69.878 Rp -53 Rp 50 Rp -103 LOWER Rp 63.145 Rp 5.843 9.3% PROFIT IDV
43 545 Diamonds Rp 73.282 Rp 74.337 - - Rp 73.625 Rp 74.361 SipShop Rp 74.361 Rp 73.256 Rp 74.311 Rp 24 Rp 50 Rp -26 LOWER Rp 67.470 Rp 5.812 8.6% PROFIT IDV
44 565 Diamonds Rp 75.846 Rp 76.938 Rp 77.130 Rp 77.901 Rp 76.113 Rp 76.874 SipShop Rp 76.874 Rp 75.733 Rp 76.824 Rp -64 Rp 50 Rp -114 LOWER 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 85.623 Rp 86.479 SipShop Rp 86.479 Rp 85.202 Rp 86.429 Rp -81 Rp 50 Rp -131 LOWER 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 95.134 Rp 96.085 SipShop Rp 96.085 Rp 94.671 Rp 96.034 Rp -94 Rp 50 Rp -144 LOWER 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 96.012 Rp 96.972 SipShop Rp 96.972 Rp 95.546 Rp 96.922 Rp -96 Rp 50 Rp -146 LOWER 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 98.645 Rp 99.631 SipShop Rp 99.631 Rp 98.167 Rp 99.581 Rp -100 Rp 50 Rp -150 LOWER 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 102.156 Rp 103.178 SipShop Rp 103.178 Rp 101.614 Rp 103.077 Rp 31 Rp 100 Rp -69 LOWER 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 104.645 Rp 105.691 SipShop Rp 105.691 Rp 104.092 Rp 105.591 Rp -58 Rp 100 Rp -158 LOWER 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 106.400 Rp 107.464 SipShop Rp 107.464 Rp 105.839 Rp 107.363 Rp -61 Rp 100 Rp -161 LOWER 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 114.155 Rp 115.297 SipShop Rp 115.297 Rp 113.561 Rp 115.196 Rp -73 Rp 100 Rp -173 LOWER 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 123.666 Rp 124.903 SipShop Rp 124.903 Rp 123.031 Rp 124.803 Rp -87 Rp 100 Rp -187 LOWER 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 133.176 Rp 134.508 SipShop Rp 134.508 Rp 132.500 Rp 134.408 Rp -103 Rp 100 Rp -203 LOWER 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 140.199 Rp 141.601 SipShop Rp 141.601 Rp 139.492 Rp 141.501 Rp -26 Rp 100 Rp -126 LOWER 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 142.687 Rp 144.114 SipShop Rp 144.114 Rp 141.969 Rp 144.013 Rp -115 Rp 100 Rp -215 LOWER 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 143.565 Rp 145.001 SipShop Rp 145.001 Rp 142.844 Rp 144.901 Rp -116 Rp 100 Rp -216 LOWER 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 190.240 Rp 192.142 SipShop Rp 192.142 Rp 189.315 Rp 192.041 Rp -188 Rp 100 Rp -288 LOWER 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 190.240 Rp 192.142 SipShop Rp 192.142 Rp 189.315 Rp 192.041 Rp -188 Rp 100 Rp -288 LOWER 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 286.468 Rp 289.333 SipShop Rp 289.333 Rp 284.732 Rp 288.832 Rp 1.201 Rp 500 Rp 701 RAISE 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 477.428 Rp 482.202 SipShop Rp 482.202 Rp 474.863 Rp 481.701 Rp 1.667 Rp 500 Rp 1.167 RAISE 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.