Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-13
78
Total Variants
3
Lower
75
Keep
0
Raise
65
Profit
8
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 867 Rp 876 SipShop Rp 876 Rp 853 Rp 865 Rp -7 Rp 10 Rp -17 LOWER Rp 865 Rp 5 0.6% PROFIT IDV
7 12 Diamonds Rp 1.879 Rp 1.906 Rp 1.930 Rp 1.949 Rp 1.898 Rp 1.917 SipShop Rp 1.917 Rp 1.879 Rp 1.906 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 149 8.6% PROFIT IDV
8 70 Diamonds Rp 9.360 Rp 9.495 Rp 9.642 Rp 9.738 Rp 9.411 Rp 9.505 SipShop Rp 9.505 Rp 9.360 Rp 9.495 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 710 8.2% PROFIT IDV
9 100 Diamonds Rp 13.724 Rp 13.922 Rp 15.430 Rp 15.584 Rp 13.794 Rp 13.932 SipShop Rp 13.932 Rp 13.724 Rp 13.922 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -116 -0.8% LOSS IDV
10 140 Diamonds Rp 18.729 Rp 18.999 Rp 19.283 Rp 19.476 Rp 18.821 Rp 19.009 SipShop Rp 19.009 Rp 18.729 Rp 18.999 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.429 8.3% 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 41.084 Rp 41.676 - - Rp 41.313 Rp 41.726 SipShop Rp 41.726 Rp 41.084 Rp 41.676 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 3.024 7.9% PROFIT IDV
13 355 Diamonds Rp 46.800 Rp 47.474 Rp 48.206 Rp 48.688 Rp 47.053 Rp 47.524 SipShop Rp 47.524 Rp 46.800 Rp 47.474 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 3.550 8.2% PROFIT IDV
14 360 Diamonds Rp 47.930 Rp 48.620 Rp 49.171 Rp 49.663 Rp 48.189 Rp 48.671 SipShop Rp 48.671 Rp 47.930 Rp 48.620 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 3.815 8.6% PROFIT IDV
15 10 Diamonds Rp 1.711 Rp 1.736 Rp 1.930 Rp 1.949 Rp 1.729 Rp 1.746 SipShop Rp 1.746 Rp 1.711 Rp 1.736 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -19 -1.1% LOSS IDV
16 15 Diamonds Rp 2.569 Rp 2.606 Rp 2.894 Rp 2.923 Rp 2.590 Rp 2.616 SipShop Rp 2.616 Rp 2.569 Rp 2.606 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -26 -1.0% LOSS IDV
17 20 Diamonds Rp 3.426 Rp 3.475 Rp 3.859 Rp 3.898 Rp 3.451 Rp 3.486 SipShop Rp 3.486 Rp 3.426 Rp 3.475 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp -34 -1.0% LOSS IDV
18 25 Diamonds Rp 4.283 Rp 4.345 Rp 4.823 Rp 4.871 Rp 4.312 Rp 4.355 SipShop Rp 4.355 Rp 4.283 Rp 4.345 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -42 -1.0% LOSS IDV
19 30 Diamonds Rp 5.141 Rp 5.215 Rp 5.788 Rp 5.846 Rp 5.174 Rp 5.226 SipShop Rp 5.226 Rp 5.141 Rp 5.215 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -49 -0.9% LOSS IDV
20 40 Diamonds Rp 6.504 Rp 6.598 Rp 7.717 Rp 7.794 Rp 6.543 Rp 6.608 SipShop Rp 6.608 Rp 6.504 Rp 6.598 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -416 -6.0% LOSS IDV
21 50 Diamonds Rp 6.857 Rp 6.956 Rp 7.714 Rp 7.791 Rp 6.897 Rp 6.966 SipShop Rp 6.966 Rp 6.857 Rp 6.956 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -63 -0.9% 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 10.272 Rp 10.420 Rp 10.607 Rp 10.713 Rp 10.327 Rp 10.430 SipShop Rp 10.430 Rp 10.272 Rp 10.420 Rp 10 Rp 10 Rp 0 KEEP Rp 9.515 Rp 757 8.0% PROFIT IDV
24 80 Diamonds Rp 11.130 Rp 11.290 Rp 11.571 Rp 11.687 Rp 11.189 Rp 11.301 SipShop Rp 11.301 Rp 11.130 Rp 11.290 Rp 11 Rp 10 Rp 1 KEEP Rp 10.380 Rp 750 7.2% PROFIT IDV
25 90 Diamonds Rp 12.850 Rp 13.035 Rp 13.501 Rp 13.636 Rp 12.917 Rp 13.046 SipShop Rp 13.046 Rp 12.850 Rp 13.035 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 740 6.1% PROFIT IDV
26 120 Diamonds Rp 16.282 Rp 16.516 Rp 17.356 Rp 17.530 Rp 16.363 Rp 16.527 SipShop Rp 16.527 Rp 16.282 Rp 16.516 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 712 4.6% PROFIT IDV
27 130 Diamonds Rp 17.997 Rp 18.256 Rp 19.285 Rp 19.478 Rp 18.086 Rp 18.267 SipShop Rp 18.267 Rp 17.997 Rp 18.256 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 697 4.0% PROFIT IDV
28 145 Diamonds Rp 19.697 Rp 19.981 Rp 20.248 Rp 20.450 Rp 19.793 Rp 19.991 SipShop Rp 19.991 Rp 19.697 Rp 19.981 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.532 8.4% PROFIT IDV
29 150 Diamonds Rp 20.555 Rp 20.851 Rp 21.212 Rp 21.424 Rp 20.654 Rp 20.861 SipShop Rp 20.861 Rp 20.555 Rp 20.851 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.525 8.0% PROFIT IDV
30 160 Diamonds Rp 22.270 Rp 22.591 Rp 23.141 Rp 23.372 Rp 22.377 Rp 22.601 SipShop Rp 22.601 Rp 22.270 Rp 22.591 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 1.510 7.3% PROFIT IDV
31 170 Diamonds Rp 23.143 Rp 23.476 Rp 25.071 Rp 25.322 Rp 23.254 Rp 23.487 SipShop Rp 23.487 Rp 23.143 Rp 23.476 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 653 2.9% PROFIT IDV
32 190 Diamonds Rp 25.661 Rp 26.031 Rp 26.998 Rp 27.268 Rp 25.823 Rp 26.081 SipShop Rp 26.081 Rp 25.661 Rp 26.031 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 1.441 5.9% 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 37.654 Rp 38.196 Rp 38.565 Rp 38.951 Rp 37.868 Rp 38.247 SipShop Rp 38.247 Rp 37.654 Rp 38.196 Rp 51 Rp 50 Rp 1 KEEP Rp 34.600 Rp 3.054 8.8% PROFIT IDV
35 375 Diamonds Rp 50.503 Rp 51.230 Rp 52.065 Rp 52.586 Rp 50.773 Rp 51.281 SipShop Rp 51.281 Rp 50.503 Rp 51.230 Rp 51 Rp 50 Rp 1 KEEP Rp 46.710 Rp 3.793 8.1% PROFIT IDV
36 400 Diamonds Rp 53.934 Rp 54.711 Rp 56.888 Rp 57.457 Rp 54.219 Rp 54.761 SipShop Rp 54.761 Rp 53.934 Rp 54.711 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 3.764 7.5% PROFIT IDV
37 405 Diamonds Rp 53.934 Rp 54.711 - - Rp 54.219 Rp 54.761 SipShop Rp 54.761 Rp 53.934 Rp 54.711 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 3.764 7.5% PROFIT IDV
38 425 Diamonds Rp 56.492 Rp 57.305 Rp 57.848 Rp 58.426 Rp 56.788 Rp 57.356 SipShop Rp 57.356 Rp 56.492 Rp 57.305 Rp 51 Rp 50 Rp 1 KEEP Rp 51.900 Rp 4.592 8.8% PROFIT IDV
39 475 Diamonds Rp 63.353 Rp 64.265 Rp 65.561 Rp 66.217 Rp 63.679 Rp 64.316 SipShop Rp 64.316 Rp 63.353 Rp 64.265 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 4.533 7.7% PROFIT IDV
40 495 Diamonds Rp 65.910 Rp 66.859 Rp 67.489 Rp 68.164 Rp 66.248 Rp 66.910 SipShop Rp 66.910 Rp 65.910 Rp 66.859 Rp 51 Rp 50 Rp 1 KEEP Rp 60.550 Rp 5.360 8.9% PROFIT IDV
41 500 Diamonds Rp 66.768 Rp 67.729 Rp 68.453 Rp 69.138 Rp 67.109 Rp 67.780 SipShop Rp 67.780 Rp 66.768 Rp 67.729 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 5.353 8.7% PROFIT IDV
42 510 Diamonds Rp 68.483 Rp 69.469 Rp 70.382 Rp 71.086 Rp 68.832 Rp 69.520 SipShop Rp 69.520 Rp 68.483 Rp 69.469 Rp 51 Rp 50 Rp 1 KEEP Rp 63.145 Rp 5.338 8.5% PROFIT IDV
43 545 Diamonds Rp 72.772 Rp 73.820 - - Rp 73.139 Rp 73.870 SipShop Rp 73.870 Rp 72.772 Rp 73.820 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 5.302 7.9% PROFIT IDV
44 565 Diamonds Rp 75.330 Rp 76.415 Rp 77.130 Rp 77.901 Rp 75.708 Rp 76.465 SipShop Rp 76.465 Rp 75.330 Rp 76.415 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 6.130 8.9% PROFIT IDV
45 635 Diamonds Rp 84.749 Rp 85.969 Rp 86.771 Rp 87.639 Rp 85.168 Rp 86.020 SipShop Rp 86.020 Rp 84.749 Rp 85.969 Rp 51 Rp 50 Rp 1 KEEP Rp 77.850 Rp 6.899 8.9% PROFIT IDV
46 720 Diamonds Rp 93.620 Rp 94.968 Rp 96.411 Rp 97.375 Rp 94.078 Rp 95.019 SipShop Rp 95.019 Rp 93.620 Rp 94.968 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 7.120 8.2% PROFIT IDV
47 725 Diamonds Rp 95.025 Rp 96.393 Rp 97.375 Rp 98.349 Rp 95.489 Rp 96.444 SipShop Rp 96.444 Rp 95.025 Rp 96.393 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 7.660 8.8% PROFIT IDV
48 740 Diamonds Rp 97.598 Rp 99.003 Rp 100.269 Rp 101.272 Rp 98.073 Rp 99.054 SipShop Rp 99.054 Rp 97.598 Rp 99.003 Rp 51 Rp 50 Rp 1 KEEP Rp 89.960 Rp 7.638 8.5% PROFIT IDV
49 770 Diamonds Rp 100.979 Rp 102.433 Rp 104.124 Rp 105.165 Rp 101.519 Rp 102.534 SipShop Rp 102.534 Rp 100.979 Rp 102.433 Rp 101 Rp 100 Rp 1 KEEP Rp 93.420 Rp 7.559 8.1% PROFIT IDV
50 790 Diamonds Rp 103.538 Rp 105.029 Rp 106.052 Rp 107.113 Rp 104.088 Rp 105.129 SipShop Rp 105.129 Rp 103.538 Rp 105.029 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 8.388 8.8% PROFIT IDV
51 800 Diamonds Rp 105.253 Rp 106.769 Rp 107.982 Rp 109.062 Rp 105.811 Rp 106.869 SipShop Rp 106.869 Rp 105.253 Rp 106.769 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 8.373 8.6% PROFIT IDV
52 860 Diamonds Rp 112.956 Rp 114.583 Rp 115.693 Rp 116.850 Rp 113.548 Rp 114.683 SipShop Rp 114.683 Rp 112.956 Rp 114.583 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 9.156 8.8% PROFIT IDV
53 930 Diamonds Rp 122.375 Rp 124.137 Rp 125.335 Rp 126.588 Rp 123.008 Rp 124.238 SipShop Rp 124.238 Rp 122.375 Rp 124.137 Rp 101 Rp 100 Rp 1 KEEP Rp 112.450 Rp 9.925 8.8% PROFIT IDV
54 1000 Diamonds Rp 131.795 Rp 133.693 Rp 134.976 Rp 136.326 Rp 132.468 Rp 133.793 SipShop Rp 133.793 Rp 131.795 Rp 133.693 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 10.695 8.8% PROFIT IDV
55 1050 Diamonds Rp 138.656 Rp 140.653 Rp 142.689 Rp 144.116 Rp 139.359 Rp 140.753 SipShop Rp 140.753 Rp 138.656 Rp 140.653 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 10.636 8.3% PROFIT IDV
56 1075 Diamonds Rp 141.213 Rp 143.246 Rp 144.616 Rp 146.062 Rp 141.928 Rp 143.347 SipShop Rp 143.347 Rp 141.213 Rp 143.246 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 11.463 8.8% PROFIT IDV
57 1080 Diamonds Rp 142.071 Rp 144.117 Rp 145.581 Rp 147.037 Rp 142.789 Rp 144.217 SipShop Rp 144.217 Rp 142.071 Rp 144.117 Rp 100 Rp 100 Rp 0 KEEP Rp 130.615 Rp 11.456 8.8% PROFIT IDV
58 1450 Diamonds Rp 188.308 Rp 191.020 Rp 192.820 Rp 194.748 Rp 189.228 Rp 191.120 SipShop Rp 191.120 Rp 188.308 Rp 191.020 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 15.308 8.8% PROFIT IDV
59 1440 Diamonds Rp 188.308 Rp 191.020 Rp 192.821 Rp 194.749 Rp 189.228 Rp 191.120 SipShop Rp 191.120 Rp 188.308 Rp 191.020 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 15.308 8.8% PROFIT IDV
60 2000 Diamonds Rp 261.566 Rp 265.333 Rp 268.986 Rp 271.676 Rp 263.201 Rp 265.833 SipShop Rp 265.833 Rp 261.566 Rp 265.333 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 20.231 8.4% 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 280.404 Rp 284.442 Rp 288.269 Rp 291.152 Rp 282.121 Rp 284.942 SipShop Rp 284.942 Rp 280.404 Rp 284.442 Rp 500 Rp 500 Rp 0 KEEP Rp 258.635 Rp 21.769 8.4% PROFIT IDV
63 2180 Diamonds Rp 282.103 Rp 286.165 Rp 289.230 Rp 292.122 Rp 283.828 Rp 286.666 SipShop Rp 286.666 Rp 282.103 Rp 286.165 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 22.603 8.7% PROFIT IDV
64 2200 Diamonds Rp 285.534 Rp 289.646 Rp 293.088 Rp 296.019 Rp 287.273 Rp 290.146 SipShop Rp 290.146 Rp 285.534 Rp 289.646 Rp 500 Rp 500 Rp 0 KEEP Rp 262.960 Rp 22.574 8.6% PROFIT IDV
65 2720 Diamonds Rp 354.897 Rp 360.008 Rp 365.399 Rp 369.053 Rp 356.939 Rp 360.508 SipShop Rp 360.508 Rp 354.897 Rp 360.008 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 27.927 8.5% PROFIT IDV
66 3000 Diamonds Rp 390.016 Rp 395.632 Rp 401.070 Rp 405.081 Rp 392.211 Rp 396.133 SipShop Rp 396.133 Rp 390.016 Rp 395.632 Rp 501 Rp 500 Rp 1 KEEP Rp 359.840 Rp 30.176 8.4% PROFIT IDV
67 3640 Diamonds Rp 470.483 Rp 477.258 Rp 482.049 Rp 486.869 Rp 473.028 Rp 477.758 SipShop Rp 477.758 Rp 470.483 Rp 477.258 Rp 500 Rp 500 Rp 0 KEEP Rp 432.500 Rp 37.983 8.8% PROFIT IDV
68 4000 Diamonds Rp 518.435 Rp 525.900 Rp 531.219 Rp 536.531 Rp 521.189 Rp 526.401 SipShop Rp 526.401 Rp 518.435 Rp 525.900 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 41.820 8.8% PROFIT IDV
69 4450 Diamonds Rp 577.521 Rp 585.837 Rp 591.960 Rp 597.880 Rp 580.533 Rp 586.338 SipShop Rp 586.338 Rp 577.521 Rp 585.837 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 46.411 8.7% PROFIT IDV
70 5500 Diamonds Rp 713.677 Rp 723.954 Rp 731.752 Rp 739.070 Rp 717.281 Rp 724.454 SipShop Rp 724.454 Rp 713.677 Rp 723.954 Rp 500 Rp 500 Rp 0 KEEP Rp 656.535 Rp 57.142 8.7% PROFIT IDV
71 6000 Diamonds Rp 777.910 Rp 789.112 Rp 798.275 Rp 806.258 Rp 781.794 Rp 789.612 SipShop Rp 789.612 Rp 777.910 Rp 789.112 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 61.690 8.6% PROFIT IDV
72 6480 Diamonds Rp 842.110 Rp 854.236 Rp 862.874 Rp 871.503 Rp 846.274 Rp 854.737 SipShop Rp 854.737 Rp 842.110 Rp 854.236 Rp 501 Rp 500 Rp 1 KEEP Rp 774.175 Rp 67.935 8.8% PROFIT IDV
73 7290 Diamonds Rp 943.147 Rp 956.728 Rp 964.097 Rp 973.738 Rp 947.751 Rp 957.229 SipShop Rp 957.229 Rp 943.147 Rp 956.728 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 76.417 8.8% PROFIT IDV
74 8010 Diamonds Rp 1.036.844 Rp 1.051.775 Rp 1.060.507 Rp 1.071.112 Rp 1.042.351 Rp 1.052.775 SipShop Rp 1.052.775 Rp 1.036.844 Rp 1.051.775 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 953.230 Rp 83.614 8.8% PROFIT IDV
75 9800 Diamonds Rp 1.269.760 Rp 1.288.045 Rp 1.299.605 Rp 1.312.601 Rp 1.276.282 Rp 1.289.045 SipShop Rp 1.289.045 Rp 1.269.760 Rp 1.288.045 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 102.010 8.7% PROFIT IDV
76 14580 Diamonds Rp 1.886.265 Rp 1.913.427 Rp 1.928.193 Rp 1.947.475 Rp 1.895.473 Rp 1.914.428 SipShop Rp 1.914.428 Rp 1.886.265 Rp 1.913.427 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.733.460 Rp 152.805 8.8% PROFIT IDV
77 36500 Diamonds Rp 4.722.248 Rp 4.790.248 Rp 4.820.483 Rp 4.868.688 Rp 4.743.811 Rp 4.791.249 SipShop Rp 4.791.249 Rp 4.722.248 Rp 4.790.248 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 383.408 8.8% PROFIT IDV
78 73100 Diamonds Rp 9.459.114 Rp 9.595.325 Rp 9.640.965 Rp 9.737.375 Rp 9.501.313 Rp 9.596.326 SipShop Rp 9.596.326 Rp 9.459.114 Rp 9.595.325 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 8.688.060 Rp 771.054 8.9% 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.