Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-29
78
Total Variants
2
Lower
76
Keep
0
Raise
64
Profit
9
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 25.628 Rp 25.884 SipShop Rp 25.884 Rp 25.467 Rp 25.834 Rp -1.918 Rp 50 Rp -1.968 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 76.828 Rp 77.596 SipShop Rp 77.596 Rp 76.445 Rp 77.546 Rp -5.558 Rp 50 Rp -5.608 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 42.856 Rp 43.473 Rp 44.141 Rp 44.582 Rp 43.093 Rp 43.524 SipShop Rp 43.524 Rp 42.856 Rp 43.473 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 850 Rp 862 Rp 965 Rp 975 Rp 864 Rp 873 SipShop Rp 873 Rp 850 Rp 862 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -15 -1.7% LOSS IDV
7 12 Diamonds Rp 1.834 Rp 1.860 Rp 1.930 Rp 1.949 Rp 1.852 Rp 1.871 SipShop Rp 1.871 Rp 1.834 Rp 1.860 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 104 6.0% PROFIT IDV
8 70 Diamonds Rp 9.162 Rp 9.294 Rp 9.642 Rp 9.738 Rp 9.212 Rp 9.304 SipShop Rp 9.304 Rp 9.162 Rp 9.294 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 512 5.9% PROFIT IDV
9 100 Diamonds Rp 13.527 Rp 13.722 Rp 15.430 Rp 15.584 Rp 13.596 Rp 13.732 SipShop Rp 13.732 Rp 13.527 Rp 13.722 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -313 -2.3% LOSS IDV
10 140 Diamonds Rp 18.333 Rp 18.597 Rp 19.283 Rp 19.476 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
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 40.060 Rp 40.637 - - Rp 40.284 Rp 40.687 SipShop Rp 40.687 Rp 40.060 Rp 40.637 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 2.000 5.3% PROFIT IDV
13 355 Diamonds Rp 45.807 Rp 46.467 Rp 48.206 Rp 48.688 Rp 46.056 Rp 46.517 SipShop Rp 46.517 Rp 45.807 Rp 46.467 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.557 5.9% PROFIT IDV
14 360 Diamonds Rp 46.661 Rp 47.333 Rp 49.171 Rp 49.663 Rp 46.914 Rp 47.383 SipShop Rp 47.383 Rp 46.661 Rp 47.333 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 2.546 5.8% PROFIT IDV
15 10 Diamonds Rp 1.704 Rp 1.729 Rp 1.930 Rp 1.949 Rp 1.722 Rp 1.739 SipShop Rp 1.739 Rp 1.704 Rp 1.729 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -26 -1.5% LOSS IDV
16 15 Diamonds Rp 2.559 Rp 2.596 Rp 2.894 Rp 2.923 Rp 2.580 Rp 2.606 SipShop Rp 2.606 Rp 2.559 Rp 2.596 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -36 -1.4% LOSS IDV
17 20 Diamonds Rp 3.412 Rp 3.461 Rp 3.859 Rp 3.898 Rp 3.438 Rp 3.472 SipShop Rp 3.472 Rp 3.412 Rp 3.461 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp -48 -1.4% LOSS IDV
18 25 Diamonds Rp 4.267 Rp 4.328 Rp 4.823 Rp 4.871 Rp 4.296 Rp 4.339 SipShop Rp 4.339 Rp 4.267 Rp 4.328 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp -58 -1.3% LOSS IDV
19 30 Diamonds Rp 5.122 Rp 5.196 Rp 5.788 Rp 5.846 Rp 5.154 Rp 5.206 SipShop Rp 5.206 Rp 5.122 Rp 5.196 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp -68 -1.3% LOSS IDV
20 40 Diamonds Rp 6.363 Rp 6.455 Rp 7.717 Rp 7.794 Rp 6.401 Rp 6.465 SipShop Rp 6.465 Rp 6.363 Rp 6.455 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -557 -8.0% LOSS IDV
21 50 Diamonds Rp 6.758 Rp 6.855 Rp 7.714 Rp 7.791 Rp 6.798 Rp 6.866 SipShop Rp 6.866 Rp 6.758 Rp 6.855 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -162 -2.3% 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 10.016 Rp 10.160 Rp 10.607 Rp 10.713 Rp 10.070 Rp 10.171 SipShop Rp 10.171 Rp 10.016 Rp 10.160 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 501 5.3% PROFIT IDV
24 80 Diamonds Rp 10.870 Rp 11.027 Rp 11.571 Rp 11.687 Rp 10.928 Rp 11.037 SipShop Rp 11.037 Rp 10.870 Rp 11.027 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 490 4.7% PROFIT IDV
25 90 Diamonds Rp 12.583 Rp 12.764 Rp 13.501 Rp 13.636 Rp 12.649 Rp 12.775 SipShop Rp 12.775 Rp 12.583 Rp 12.764 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 473 3.9% PROFIT IDV
26 120 Diamonds Rp 15.953 Rp 16.183 Rp 17.356 Rp 17.530 Rp 16.033 Rp 16.193 SipShop Rp 16.193 Rp 15.953 Rp 16.183 Rp 10 Rp 10 Rp 0 KEEP Rp 15.570 Rp 383 2.5% PROFIT IDV
27 130 Diamonds Rp 17.657 Rp 17.911 Rp 19.285 Rp 19.478 Rp 17.745 Rp 17.922 SipShop Rp 17.922 Rp 17.657 Rp 17.911 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 357 2.1% PROFIT IDV
28 145 Diamonds Rp 19.187 Rp 19.463 Rp 20.248 Rp 20.450 Rp 19.281 Rp 19.474 SipShop Rp 19.474 Rp 19.187 Rp 19.463 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.022 5.6% PROFIT IDV
29 150 Diamonds Rp 20.041 Rp 20.330 Rp 21.212 Rp 21.424 Rp 20.139 Rp 20.340 SipShop Rp 20.340 Rp 20.041 Rp 20.330 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.011 5.3% PROFIT IDV
30 160 Diamonds Rp 21.750 Rp 22.063 Rp 23.141 Rp 23.372 Rp 21.855 Rp 22.074 SipShop Rp 22.074 Rp 21.750 Rp 22.063 Rp 11 Rp 10 Rp 1 KEEP Rp 20.760 Rp 990 4.8% PROFIT IDV
31 170 Diamonds Rp 22.715 Rp 23.042 Rp 25.071 Rp 25.322 Rp 22.825 Rp 23.053 SipShop Rp 23.053 Rp 22.715 Rp 23.042 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 225 1.0% PROFIT IDV
32 190 Diamonds Rp 25.074 Rp 25.435 Rp 26.998 Rp 27.268 Rp 25.234 Rp 25.486 SipShop Rp 25.486 Rp 25.074 Rp 25.435 Rp 51 Rp 50 Rp 1 KEEP Rp 24.220 Rp 854 3.5% 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 36.643 Rp 37.171 Rp 38.565 Rp 38.951 Rp 36.852 Rp 37.221 SipShop Rp 37.221 Rp 36.643 Rp 37.171 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.043 5.9% PROFIT IDV
35 375 Diamonds Rp 49.224 Rp 49.933 Rp 52.065 Rp 52.586 Rp 49.488 Rp 49.983 SipShop Rp 49.983 Rp 49.224 Rp 49.933 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.514 5.4% PROFIT IDV
36 400 Diamonds Rp 52.589 Rp 53.346 Rp 56.888 Rp 57.457 Rp 52.868 Rp 53.397 SipShop Rp 53.397 Rp 52.589 Rp 53.346 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.419 4.8% PROFIT IDV
37 405 Diamonds Rp 52.589 Rp 53.346 - - Rp 52.868 Rp 53.397 SipShop Rp 53.397 Rp 52.589 Rp 53.346 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.419 4.8% PROFIT IDV
38 425 Diamonds Rp 54.973 Rp 55.765 Rp 57.848 Rp 58.426 Rp 55.262 Rp 55.815 SipShop Rp 55.815 Rp 54.973 Rp 55.765 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 3.073 5.9% PROFIT IDV
39 475 Diamonds Rp 61.754 Rp 62.643 Rp 65.561 Rp 66.217 Rp 62.073 Rp 62.694 SipShop Rp 62.694 Rp 61.754 Rp 62.643 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 2.934 5.0% PROFIT IDV
40 495 Diamonds Rp 64.139 Rp 65.063 Rp 67.489 Rp 68.164 Rp 64.468 Rp 65.113 SipShop Rp 65.113 Rp 64.139 Rp 65.063 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 3.589 5.9% PROFIT IDV
41 500 Diamonds Rp 64.993 Rp 65.929 Rp 68.453 Rp 69.138 Rp 65.326 Rp 65.979 SipShop Rp 65.979 Rp 64.993 Rp 65.929 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 3.578 5.8% PROFIT IDV
42 510 Diamonds Rp 66.701 Rp 67.661 Rp 70.382 Rp 71.086 Rp 67.042 Rp 67.712 SipShop Rp 67.712 Rp 66.701 Rp 67.661 Rp 51 Rp 50 Rp 1 KEEP Rp 63.145 Rp 3.556 5.6% PROFIT IDV
43 545 Diamonds Rp 70.920 Rp 71.941 - - Rp 71.279 Rp 71.992 SipShop Rp 71.992 Rp 70.920 Rp 71.941 Rp 51 Rp 50 Rp 1 KEEP Rp 67.470 Rp 3.450 5.1% PROFIT IDV
44 565 Diamonds Rp 73.305 Rp 74.361 Rp 77.130 Rp 77.901 Rp 73.674 Rp 74.411 SipShop Rp 74.411 Rp 73.305 Rp 74.361 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 4.105 5.9% PROFIT IDV
45 635 Diamonds Rp 82.471 Rp 83.659 Rp 86.771 Rp 87.639 Rp 82.880 Rp 83.709 SipShop Rp 83.709 Rp 82.471 Rp 83.659 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 4.621 5.9% PROFIT IDV
46 720 Diamonds Rp 91.636 Rp 92.956 Rp 96.411 Rp 97.375 Rp 92.085 Rp 93.006 SipShop Rp 93.006 Rp 91.636 Rp 92.956 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 5.136 5.9% PROFIT IDV
47 725 Diamonds Rp 92.490 Rp 93.822 Rp 97.375 Rp 98.349 Rp 92.943 Rp 93.872 SipShop Rp 93.872 Rp 92.490 Rp 93.822 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 5.125 5.9% PROFIT IDV
48 740 Diamonds Rp 95.053 Rp 96.422 Rp 100.269 Rp 101.272 Rp 95.517 Rp 96.472 SipShop Rp 96.472 Rp 95.053 Rp 96.422 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 5.093 5.7% PROFIT IDV
49 770 Diamonds Rp 98.417 Rp 99.834 Rp 104.124 Rp 105.165 Rp 98.896 Rp 99.885 SipShop Rp 99.885 Rp 98.417 Rp 99.834 Rp 51 Rp 50 Rp 1 KEEP Rp 93.420 Rp 4.997 5.3% PROFIT IDV
50 790 Diamonds Rp 100.753 Rp 102.204 Rp 106.052 Rp 107.113 Rp 101.291 Rp 102.304 SipShop Rp 102.304 Rp 100.753 Rp 102.204 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 5.603 5.9% PROFIT IDV
51 800 Diamonds Rp 102.461 Rp 103.936 Rp 107.982 Rp 109.062 Rp 103.007 Rp 104.037 SipShop Rp 104.037 Rp 102.461 Rp 103.936 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 5.581 5.8% PROFIT IDV
52 860 Diamonds Rp 109.919 Rp 111.502 Rp 115.693 Rp 116.850 Rp 110.497 Rp 111.602 SipShop Rp 111.602 Rp 109.919 Rp 111.502 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 6.119 5.9% PROFIT IDV
53 930 Diamonds Rp 119.084 Rp 120.799 Rp 125.335 Rp 126.588 Rp 119.702 Rp 120.899 SipShop Rp 120.899 Rp 119.084 Rp 120.799 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 6.634 5.9% PROFIT IDV
54 1000 Diamonds Rp 128.250 Rp 130.097 Rp 134.976 Rp 136.326 Rp 128.908 Rp 130.197 SipShop Rp 130.197 Rp 128.250 Rp 130.097 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 7.150 5.9% PROFIT IDV
55 1050 Diamonds Rp 135.032 Rp 136.976 Rp 142.689 Rp 144.116 Rp 135.720 Rp 137.077 SipShop Rp 137.077 Rp 135.032 Rp 136.976 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 7.012 5.5% PROFIT IDV
56 1075 Diamonds Rp 137.415 Rp 139.394 Rp 144.616 Rp 146.062 Rp 138.113 Rp 139.494 SipShop Rp 139.494 Rp 137.415 Rp 139.394 Rp 100 Rp 100 Rp 0 KEEP Rp 129.750 Rp 7.665 5.9% PROFIT IDV
57 1080 Diamonds Rp 138.269 Rp 140.260 Rp 145.581 Rp 147.037 Rp 138.971 Rp 140.361 SipShop Rp 140.361 Rp 138.269 Rp 140.260 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 7.654 5.9% PROFIT IDV
58 1450 Diamonds Rp 183.244 Rp 185.883 Rp 192.820 Rp 194.748 Rp 184.142 Rp 185.983 SipShop Rp 185.983 Rp 183.244 Rp 185.883 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.244 5.9% PROFIT IDV
59 1440 Diamonds Rp 183.244 Rp 185.883 Rp 192.821 Rp 194.749 Rp 184.142 Rp 185.983 SipShop Rp 185.983 Rp 183.244 Rp 185.883 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.244 5.9% PROFIT IDV
60 2000 Diamonds Rp 255.254 Rp 258.930 Rp 268.986 Rp 271.676 Rp 256.861 Rp 259.430 SipShop Rp 259.430 Rp 255.254 Rp 258.930 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 13.919 5.8% 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 273.631 Rp 277.571 Rp 288.269 Rp 291.152 Rp 275.319 Rp 278.072 SipShop Rp 278.072 Rp 273.631 Rp 277.571 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 14.996 5.8% PROFIT IDV
63 2180 Diamonds Rp 275.204 Rp 279.167 Rp 289.230 Rp 292.122 Rp 276.898 Rp 279.667 SipShop Rp 279.667 Rp 275.204 Rp 279.167 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 15.704 6.1% PROFIT IDV
64 2200 Diamonds Rp 278.620 Rp 282.632 Rp 293.088 Rp 296.019 Rp 280.330 Rp 283.133 SipShop Rp 283.133 Rp 278.620 Rp 282.632 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 15.660 6.0% PROFIT IDV
65 2720 Diamonds Rp 346.289 Rp 351.276 Rp 365.399 Rp 369.053 Rp 348.293 Rp 351.776 SipShop Rp 351.776 Rp 346.289 Rp 351.276 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 19.319 5.9% PROFIT IDV
66 3000 Diamonds Rp 380.620 Rp 386.101 Rp 401.070 Rp 405.081 Rp 382.773 Rp 386.601 SipShop Rp 386.601 Rp 380.620 Rp 386.101 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 20.780 5.8% PROFIT IDV
67 3640 Diamonds Rp 458.983 Rp 465.592 Rp 482.049 Rp 486.869 Rp 461.478 Rp 466.093 SipShop Rp 466.093 Rp 458.983 Rp 465.592 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 26.483 6.1% PROFIT IDV
68 4000 Diamonds Rp 505.782 Rp 513.065 Rp 531.219 Rp 536.531 Rp 508.481 Rp 513.566 SipShop Rp 513.566 Rp 505.782 Rp 513.065 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 29.167 6.1% PROFIT IDV
69 4450 Diamonds Rp 563.478 Rp 571.592 Rp 591.960 Rp 597.880 Rp 566.429 Rp 572.093 SipShop Rp 572.093 Rp 563.478 Rp 571.592 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 32.368 6.1% PROFIT IDV
70 5500 Diamonds Rp 696.324 Rp 706.351 Rp 731.752 Rp 739.070 Rp 699.853 Rp 706.852 SipShop Rp 706.852 Rp 696.324 Rp 706.351 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 39.789 6.1% PROFIT IDV
71 6000 Diamonds Rp 759.076 Rp 770.007 Rp 798.275 Rp 806.258 Rp 762.878 Rp 770.507 SipShop Rp 770.507 Rp 759.076 Rp 770.007 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 42.856 6.0% PROFIT IDV
72 6480 Diamonds Rp 821.624 Rp 833.455 Rp 862.874 Rp 871.503 Rp 825.699 Rp 833.956 SipShop Rp 833.956 Rp 821.624 Rp 833.455 Rp 501 Rp 500 Rp 1 KEEP Rp 774.175 Rp 47.449 6.1% PROFIT IDV
73 7290 Diamonds Rp 920.139 Rp 933.389 Rp 964.097 Rp 973.738 Rp 924.644 Rp 933.890 SipShop Rp 933.890 Rp 920.139 Rp 933.389 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 53.409 6.2% PROFIT IDV
74 8010 Diamonds Rp 1.011.536 Rp 1.026.102 Rp 1.060.507 Rp 1.071.112 Rp 1.016.934 Rp 1.027.103 SipShop Rp 1.027.103 Rp 1.011.536 Rp 1.026.102 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 58.306 6.1% PROFIT IDV
75 9800 Diamonds Rp 1.238.834 Rp 1.256.673 Rp 1.299.605 Rp 1.312.601 Rp 1.245.222 Rp 1.257.674 SipShop Rp 1.257.674 Rp 1.238.834 Rp 1.256.673 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.167.750 Rp 71.084 6.1% PROFIT IDV
76 14580 Diamonds Rp 1.840.253 Rp 1.866.753 Rp 1.928.193 Rp 1.947.475 Rp 1.849.260 Rp 1.867.753 SipShop Rp 1.867.753 Rp 1.840.253 Rp 1.866.753 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 106.793 6.2% PROFIT IDV
77 36500 Diamonds Rp 4.607.052 Rp 4.673.394 Rp 4.820.483 Rp 4.868.688 Rp 4.628.113 Rp 4.674.394 SipShop Rp 4.674.394 Rp 4.607.052 Rp 4.673.394 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 4.338.840 Rp 268.212 6.2% PROFIT IDV
78 73100 Diamonds Rp 9.228.184 Rp 9.361.070 Rp 9.640.965 Rp 9.737.375 Rp 9.269.376 Rp 9.362.070 SipShop Rp 9.362.070 Rp 9.228.184 Rp 9.361.070 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 540.124 6.2% 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.