Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-30
78
Total Variants
2
Lower
37
Keep
39
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 9.235 Rp 9.327 SipShop Rp 9.327 Rp 9.184 Rp 9.316 Rp 33 Rp 10 Rp 23 RAISE 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 18.469 Rp 18.654 SipShop Rp 18.654 Rp 18.379 Rp 18.644 Rp 57 Rp 10 Rp 47 RAISE 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 40.376 Rp 40.780 SipShop Rp 40.780 Rp 40.151 Rp 40.729 Rp 143 Rp 50 Rp 93 RAISE 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 46.173 Rp 46.635 SipShop Rp 46.635 Rp 45.923 Rp 46.584 Rp 168 Rp 50 Rp 118 RAISE 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 47.031 Rp 47.501 SipShop Rp 47.501 Rp 46.777 Rp 47.451 Rp 168 Rp 50 Rp 118 RAISE 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 10.093 Rp 10.194 SipShop Rp 10.194 Rp 10.039 Rp 10.184 Rp 34 Rp 10 Rp 24 RAISE 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 10.951 Rp 11.061 SipShop Rp 11.061 Rp 10.894 Rp 11.051 Rp 34 Rp 10 Rp 24 RAISE 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 12.672 Rp 12.799 SipShop Rp 12.799 Rp 12.607 Rp 12.789 Rp 35 Rp 10 Rp 25 RAISE 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 17.749 Rp 17.926 SipShop Rp 17.926 Rp 17.661 Rp 17.915 Rp 15 Rp 10 Rp 5 RAISE 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 19.327 Rp 19.520 SipShop Rp 19.520 Rp 19.233 Rp 19.510 Rp 57 Rp 10 Rp 47 RAISE 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 20.185 Rp 20.387 SipShop Rp 20.387 Rp 20.087 Rp 20.376 Rp 57 Rp 10 Rp 47 RAISE 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 21.901 Rp 22.120 SipShop Rp 22.120 Rp 21.796 Rp 22.110 Rp 57 Rp 10 Rp 47 RAISE 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 25.262 Rp 25.515 SipShop Rp 25.515 Rp 25.103 Rp 25.464 Rp 80 Rp 50 Rp 30 RAISE 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 36.944 Rp 37.313 SipShop Rp 37.313 Rp 36.734 Rp 37.263 Rp 142 Rp 50 Rp 92 RAISE 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 49.605 Rp 50.101 SipShop Rp 50.101 Rp 49.340 Rp 50.050 Rp 168 Rp 50 Rp 118 RAISE 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 52.965 Rp 53.495 SipShop Rp 53.495 Rp 52.686 Rp 53.445 Rp 149 Rp 50 Rp 99 RAISE Rp 50.170 Rp 2.419 4.8% PROFIT IDV
37 405 Diamonds Rp 52.589 Rp 53.346 - - Rp 52.965 Rp 53.495 SipShop Rp 53.495 Rp 52.686 Rp 53.445 Rp 149 Rp 50 Rp 99 RAISE 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 55.402 Rp 55.956 SipShop Rp 55.956 Rp 55.112 Rp 55.906 Rp 191 Rp 50 Rp 141 RAISE 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 62.194 Rp 62.816 SipShop Rp 62.816 Rp 61.875 Rp 62.766 Rp 173 Rp 50 Rp 123 RAISE 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 64.631 Rp 65.277 SipShop Rp 65.277 Rp 64.301 Rp 65.227 Rp 214 Rp 50 Rp 164 RAISE 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 65.489 Rp 66.144 SipShop Rp 66.144 Rp 65.155 Rp 66.093 Rp 215 Rp 50 Rp 165 RAISE 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 67.205 Rp 67.877 SipShop Rp 67.877 Rp 66.864 Rp 67.827 Rp 216 Rp 50 Rp 166 RAISE Rp 63.145 Rp 3.556 5.6% PROFIT IDV
43 545 Diamonds Rp 70.920 Rp 71.941 - - Rp 71.423 Rp 72.137 SipShop Rp 72.137 Rp 71.063 Rp 72.086 Rp 196 Rp 50 Rp 146 RAISE 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 73.860 Rp 74.599 SipShop Rp 74.599 Rp 73.490 Rp 74.548 Rp 238 Rp 50 Rp 188 RAISE 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 83.089 Rp 83.920 SipShop Rp 83.920 Rp 82.679 Rp 83.870 Rp 261 Rp 50 Rp 211 RAISE 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 92.318 Rp 93.241 SipShop Rp 93.241 Rp 91.868 Rp 93.191 Rp 285 Rp 50 Rp 235 RAISE 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 93.176 Rp 94.108 SipShop Rp 94.108 Rp 92.722 Rp 94.057 Rp 286 Rp 50 Rp 236 RAISE 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 95.750 Rp 96.708 SipShop Rp 96.708 Rp 95.285 Rp 96.657 Rp 286 Rp 50 Rp 236 RAISE 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 99.110 Rp 100.101 SipShop Rp 100.101 Rp 98.581 Rp 100.001 Rp 267 Rp 100 Rp 167 RAISE 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 101.547 Rp 102.562 SipShop Rp 102.562 Rp 101.007 Rp 102.462 Rp 358 Rp 100 Rp 258 RAISE 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 103.263 Rp 104.296 SipShop Rp 104.296 Rp 102.716 Rp 104.195 Rp 360 Rp 100 Rp 260 RAISE 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 110.776 Rp 111.884 SipShop Rp 111.884 Rp 110.197 Rp 111.784 Rp 382 Rp 100 Rp 282 RAISE 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 120.005 Rp 121.205 SipShop Rp 121.205 Rp 119.385 Rp 121.104 Rp 406 Rp 100 Rp 306 RAISE 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 129.234 Rp 130.526 SipShop Rp 130.526 Rp 128.574 Rp 130.425 Rp 429 Rp 100 Rp 329 RAISE 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 136.026 Rp 137.386 SipShop Rp 137.386 Rp 135.337 Rp 137.286 Rp 410 Rp 100 Rp 310 RAISE 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 138.463 Rp 139.848 SipShop Rp 139.848 Rp 137.764 Rp 139.748 Rp 454 Rp 100 Rp 354 RAISE 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 139.321 Rp 140.714 SipShop Rp 140.714 Rp 138.617 Rp 140.613 Rp 454 Rp 100 Rp 354 RAISE 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 184.608 Rp 186.454 SipShop Rp 186.454 Rp 183.708 Rp 186.353 Rp 571 Rp 100 Rp 471 RAISE 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 184.608 Rp 186.454 SipShop Rp 186.454 Rp 183.708 Rp 186.353 Rp 571 Rp 100 Rp 471 RAISE 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.