Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-12
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 26.288 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 870 Rp 883 Rp 965 Rp 975 Rp 884 Rp 893 SipShop Rp 893 Rp 870 Rp 883 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp 5 0.6% 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 9.465 Rp 9.601 Rp 9.642 Rp 9.738 Rp 9.517 Rp 9.612 SipShop Rp 9.612 Rp 9.465 Rp 9.601 Rp 11 Rp 10 Rp 1 KEEP Rp 8.650 Rp 815 9.4% PROFIT IDV
9 100 Diamonds Rp 13.985 Rp 14.186 Rp 15.430 Rp 15.584 Rp 14.056 Rp 14.197 SipShop Rp 14.197 Rp 13.985 Rp 14.186 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp 145 1.0% PROFIT IDV
10 140 Diamonds Rp 18.940 Rp 19.213 Rp 19.283 Rp 19.476 Rp 19.033 Rp 19.223 SipShop Rp 19.223 Rp 18.940 Rp 19.213 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.640 9.5% 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 41.352 Rp 41.947 - - Rp 41.582 Rp 41.998 SipShop Rp 41.998 Rp 41.352 Rp 41.947 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 3.292 8.6% PROFIT IDV
13 355 Diamonds Rp 47.325 Rp 48.006 Rp 48.206 Rp 48.688 Rp 47.581 Rp 48.057 SipShop Rp 48.057 Rp 47.325 Rp 48.006 Rp 51 Rp 50 Rp 1 KEEP Rp 43.250 Rp 4.075 9.4% PROFIT IDV
14 360 Diamonds Rp 48.199 Rp 48.893 Rp 49.171 Rp 49.663 Rp 48.459 Rp 48.944 SipShop Rp 48.944 Rp 48.199 Rp 48.893 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 4.084 9.3% PROFIT IDV
15 10 Diamonds Rp 1.744 Rp 1.769 Rp 1.930 Rp 1.949 Rp 1.762 Rp 1.780 SipShop Rp 1.780 Rp 1.744 Rp 1.769 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 14 0.8% PROFIT IDV
16 15 Diamonds Rp 2.617 Rp 2.655 Rp 2.894 Rp 2.923 Rp 2.639 Rp 2.665 SipShop Rp 2.665 Rp 2.617 Rp 2.655 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp 22 0.8% PROFIT IDV
17 20 Diamonds Rp 3.491 Rp 3.541 Rp 3.859 Rp 3.898 Rp 3.517 Rp 3.552 SipShop Rp 3.552 Rp 3.491 Rp 3.541 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp 31 0.9% PROFIT IDV
18 25 Diamonds Rp 4.366 Rp 4.429 Rp 4.823 Rp 4.871 Rp 4.395 Rp 4.439 SipShop Rp 4.439 Rp 4.366 Rp 4.429 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp 41 0.9% PROFIT IDV
19 30 Diamonds Rp 5.240 Rp 5.315 Rp 5.788 Rp 5.846 Rp 5.273 Rp 5.326 SipShop Rp 5.326 Rp 5.240 Rp 5.315 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp 50 1.0% 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 6.987 Rp 7.088 Rp 7.714 Rp 7.791 Rp 7.028 Rp 7.098 SipShop Rp 7.098 Rp 6.987 Rp 7.088 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp 67 1.0% 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 10.339 Rp 10.488 Rp 10.607 Rp 10.713 Rp 10.394 Rp 10.498 SipShop Rp 10.498 Rp 10.339 Rp 10.488 Rp 10 Rp 10 Rp 0 KEEP Rp 9.515 Rp 824 8.7% PROFIT IDV
24 80 Diamonds Rp 11.213 Rp 11.374 Rp 11.571 Rp 11.687 Rp 11.272 Rp 11.385 SipShop Rp 11.385 Rp 11.213 Rp 11.374 Rp 11 Rp 10 Rp 1 KEEP Rp 10.380 Rp 833 8.0% PROFIT IDV
25 90 Diamonds Rp 12.966 Rp 13.153 Rp 13.501 Rp 13.636 Rp 13.033 Rp 13.163 SipShop Rp 13.163 Rp 12.966 Rp 13.153 Rp 10 Rp 10 Rp 0 KEEP Rp 12.110 Rp 856 7.1% PROFIT IDV
26 120 Diamonds Rp 16.461 Rp 16.698 Rp 17.356 Rp 17.530 Rp 16.544 Rp 16.709 SipShop Rp 16.709 Rp 16.461 Rp 16.698 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 891 5.7% PROFIT IDV
27 130 Diamonds Rp 18.210 Rp 18.472 Rp 19.285 Rp 19.478 Rp 18.300 Rp 18.483 SipShop Rp 18.483 Rp 18.210 Rp 18.472 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 910 5.3% PROFIT IDV
28 145 Diamonds Rp 19.813 Rp 20.098 Rp 20.248 Rp 20.450 Rp 19.910 Rp 20.109 SipShop Rp 20.109 Rp 19.813 Rp 20.098 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.648 9.1% PROFIT IDV
29 150 Diamonds Rp 20.688 Rp 20.986 Rp 21.212 Rp 21.424 Rp 20.788 Rp 20.996 SipShop Rp 20.996 Rp 20.688 Rp 20.986 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.658 8.7% PROFIT IDV
30 160 Diamonds Rp 22.435 Rp 22.758 Rp 23.141 Rp 23.372 Rp 22.544 Rp 22.769 SipShop Rp 22.769 Rp 22.435 Rp 22.758 Rp 11 Rp 10 Rp 1 KEEP Rp 20.760 Rp 1.675 8.1% PROFIT IDV
31 170 Diamonds Rp 23.592 Rp 23.932 Rp 25.071 Rp 25.322 Rp 23.705 Rp 23.942 SipShop Rp 23.942 Rp 23.592 Rp 23.932 Rp 10 Rp 10 Rp 0 KEEP Rp 22.490 Rp 1.102 4.9% PROFIT IDV
32 190 Diamonds Rp 25.893 Rp 26.266 Rp 26.998 Rp 27.268 Rp 26.055 Rp 26.316 SipShop Rp 26.316 Rp 25.893 Rp 26.266 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 1.673 6.9% 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 37.855 Rp 38.400 Rp 38.565 Rp 38.951 Rp 38.070 Rp 38.451 SipShop Rp 38.451 Rp 37.855 Rp 38.400 Rp 51 Rp 50 Rp 1 KEEP Rp 34.600 Rp 3.255 9.4% PROFIT IDV
35 375 Diamonds Rp 50.821 Rp 51.553 Rp 52.065 Rp 52.586 Rp 51.092 Rp 51.603 SipShop Rp 51.603 Rp 50.821 Rp 51.553 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 4.111 8.8% PROFIT IDV
36 400 Diamonds Rp 54.316 Rp 55.098 Rp 56.888 Rp 57.457 Rp 54.603 Rp 55.149 SipShop Rp 55.149 Rp 54.316 Rp 55.098 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 4.146 8.3% PROFIT IDV
37 405 Diamonds Rp 54.316 Rp 55.098 - - Rp 54.603 Rp 55.149 SipShop Rp 55.149 Rp 54.316 Rp 55.098 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 4.146 8.3% PROFIT IDV
38 425 Diamonds Rp 56.795 Rp 57.613 Rp 57.848 Rp 58.426 Rp 57.092 Rp 57.663 SipShop Rp 57.663 Rp 56.795 Rp 57.613 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 4.895 9.4% PROFIT IDV
39 475 Diamonds Rp 63.786 Rp 64.705 Rp 65.561 Rp 66.217 Rp 64.114 Rp 64.755 SipShop Rp 64.755 Rp 63.786 Rp 64.705 Rp 50 Rp 50 Rp 0 KEEP Rp 58.820 Rp 4.966 8.4% 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 67.138 Rp 68.105 Rp 68.453 Rp 69.138 Rp 67.480 Rp 68.155 SipShop Rp 68.155 Rp 67.138 Rp 68.105 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 5.723 9.3% PROFIT IDV
42 510 Diamonds Rp 68.886 Rp 69.878 Rp 70.382 Rp 71.086 Rp 69.236 Rp 69.928 SipShop Rp 69.928 Rp 68.886 Rp 69.878 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 5.741 9.1% PROFIT IDV
43 545 Diamonds Rp 73.256 Rp 74.311 - - Rp 73.625 Rp 74.361 SipShop Rp 74.361 Rp 73.256 Rp 74.311 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 5.786 8.6% PROFIT IDV
44 565 Diamonds Rp 75.733 Rp 76.824 Rp 77.130 Rp 77.901 Rp 76.113 Rp 76.874 SipShop Rp 76.874 Rp 75.733 Rp 76.824 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 6.533 9.4% PROFIT IDV
45 635 Diamonds Rp 85.202 Rp 86.429 Rp 86.771 Rp 87.639 Rp 85.623 Rp 86.479 SipShop Rp 86.479 Rp 85.202 Rp 86.429 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 7.352 9.4% PROFIT IDV
46 720 Diamonds Rp 94.671 Rp 96.034 Rp 96.411 Rp 97.375 Rp 95.134 Rp 96.085 SipShop Rp 96.085 Rp 94.671 Rp 96.034 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 8.171 9.4% PROFIT IDV
47 725 Diamonds Rp 95.546 Rp 96.922 Rp 97.375 Rp 98.349 Rp 96.012 Rp 96.972 SipShop Rp 96.972 Rp 95.546 Rp 96.922 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 8.181 9.4% PROFIT IDV
48 740 Diamonds Rp 98.167 Rp 99.581 Rp 100.269 Rp 101.272 Rp 98.645 Rp 99.631 SipShop Rp 99.631 Rp 98.167 Rp 99.581 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 8.207 9.1% PROFIT IDV
49 770 Diamonds Rp 101.614 Rp 103.077 Rp 104.124 Rp 105.165 Rp 102.156 Rp 103.178 SipShop Rp 103.178 Rp 101.614 Rp 103.077 Rp 101 Rp 100 Rp 1 KEEP Rp 93.420 Rp 8.194 8.8% PROFIT IDV
50 790 Diamonds Rp 104.092 Rp 105.591 Rp 106.052 Rp 107.113 Rp 104.645 Rp 105.691 SipShop Rp 105.691 Rp 104.092 Rp 105.591 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 8.942 9.4% PROFIT IDV
51 800 Diamonds Rp 105.839 Rp 107.363 Rp 107.982 Rp 109.062 Rp 106.400 Rp 107.464 SipShop Rp 107.464 Rp 105.839 Rp 107.363 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 8.959 9.2% PROFIT IDV
52 860 Diamonds Rp 113.561 Rp 115.196 Rp 115.693 Rp 116.850 Rp 114.155 Rp 115.297 SipShop Rp 115.297 Rp 113.561 Rp 115.196 Rp 101 Rp 100 Rp 1 KEEP Rp 103.800 Rp 9.761 9.4% PROFIT IDV
53 930 Diamonds Rp 123.031 Rp 124.803 Rp 125.335 Rp 126.588 Rp 123.666 Rp 124.903 SipShop Rp 124.903 Rp 123.031 Rp 124.803 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 10.581 9.4% PROFIT IDV
54 1000 Diamonds Rp 132.500 Rp 134.408 Rp 134.976 Rp 136.326 Rp 133.176 Rp 134.508 SipShop Rp 134.508 Rp 132.500 Rp 134.408 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 11.400 9.4% PROFIT IDV
55 1050 Diamonds Rp 139.492 Rp 141.501 Rp 142.689 Rp 144.116 Rp 140.199 Rp 141.601 SipShop Rp 141.601 Rp 139.492 Rp 141.501 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 11.472 9.0% PROFIT IDV
56 1075 Diamonds Rp 141.969 Rp 144.013 Rp 144.616 Rp 146.062 Rp 142.687 Rp 144.114 SipShop Rp 144.114 Rp 141.969 Rp 144.013 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 12.219 9.4% PROFIT IDV
57 1080 Diamonds Rp 142.844 Rp 144.901 Rp 145.581 Rp 147.037 Rp 143.565 Rp 145.001 SipShop Rp 145.001 Rp 142.844 Rp 144.901 Rp 100 Rp 100 Rp 0 KEEP Rp 130.615 Rp 12.229 9.4% PROFIT IDV
58 1450 Diamonds Rp 189.315 Rp 192.041 Rp 192.820 Rp 194.748 Rp 190.240 Rp 192.142 SipShop Rp 192.142 Rp 189.315 Rp 192.041 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 16.315 9.4% PROFIT IDV
59 1440 Diamonds Rp 189.315 Rp 192.041 Rp 192.821 Rp 194.749 Rp 190.240 Rp 192.142 SipShop Rp 192.142 Rp 189.315 Rp 192.041 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 16.315 9.4% 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.