Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-09
78
Total Variants
30
Lower
37
Keep
11
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 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 43.043 Rp 43.663 Rp 44.141 Rp 44.582 Rp 43.280 Rp 43.713 SipShop Rp 43.713 Rp 43.043 Rp 43.663 Rp 50 Rp 50 Rp 0 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 851 Rp 863 Rp 965 Rp 975 Rp 864 Rp 873 SipShop Rp 873 Rp 850 Rp 862 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp -14 -1.6% LOSS IDV
7 12 Diamonds Rp 1.911 Rp 1.939 Rp 1.930 Rp 1.949 Rp 1.847 Rp 1.865 SipShop Rp 1.865 Rp 1.828 Rp 1.854 Rp -74 Rp 10 Rp -84 LOWER Rp 1.730 Rp 181 10.5% PROFIT IDV
8 70 Diamonds Rp 9.166 Rp 9.298 Rp 9.642 Rp 9.738 Rp 9.215 Rp 9.307 SipShop Rp 9.307 Rp 9.165 Rp 9.297 Rp 9 Rp 10 Rp -1 KEEP Rp 8.650 Rp 516 6.0% PROFIT IDV
9 100 Diamonds Rp 13.669 Rp 13.866 Rp 15.430 Rp 15.584 Rp 13.739 Rp 13.876 SipShop Rp 13.876 Rp 13.669 Rp 13.866 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -171 -1.2% LOSS IDV
10 140 Diamonds Rp 19.189 Rp 19.465 Rp 19.283 Rp 19.476 Rp 18.429 Rp 18.613 SipShop Rp 18.613 Rp 18.338 Rp 18.602 Rp -852 Rp 10 Rp -862 LOWER Rp 17.300 Rp 1.889 10.9% 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 40.006 Rp 40.582 - - Rp 40.299 Rp 40.702 SipShop Rp 40.702 Rp 40.074 Rp 40.651 Rp 120 Rp 50 Rp 70 RAISE Rp 38.060 Rp 1.946 5.1% PROFIT IDV
13 355 Diamonds Rp 45.805 Rp 46.465 Rp 48.206 Rp 48.688 Rp 46.072 Rp 46.533 SipShop Rp 46.533 Rp 45.823 Rp 46.483 Rp 68 Rp 50 Rp 18 RAISE Rp 43.250 Rp 2.555 5.9% PROFIT IDV
14 360 Diamonds Rp 46.601 Rp 47.272 Rp 49.171 Rp 49.663 Rp 46.933 Rp 47.402 SipShop Rp 47.402 Rp 46.679 Rp 47.351 Rp 130 Rp 50 Rp 80 RAISE Rp 44.115 Rp 2.486 5.6% PROFIT IDV
15 10 Diamonds Rp 1.801 Rp 1.827 Rp 1.930 Rp 1.949 Rp 1.722 Rp 1.739 SipShop Rp 1.739 Rp 1.704 Rp 1.729 Rp -88 Rp 10 Rp -98 LOWER Rp 1.730 Rp 71 4.1% PROFIT 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 6.357 Rp 6.449 Rp 7.717 Rp 7.794 Rp 6.395 Rp 6.459 SipShop Rp 6.459 Rp 6.357 Rp 6.449 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -563 -8.1% LOSS IDV
21 50 Diamonds Rp 6.676 Rp 6.772 Rp 7.714 Rp 7.791 Rp 6.716 Rp 6.783 SipShop Rp 6.783 Rp 6.676 Rp 6.772 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -244 -3.5% 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 10.020 Rp 10.164 Rp 10.607 Rp 10.713 Rp 10.074 Rp 10.175 SipShop Rp 10.175 Rp 10.020 Rp 10.164 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 505 5.3% PROFIT IDV
24 80 Diamonds Rp 10.874 Rp 11.031 Rp 11.571 Rp 11.687 Rp 10.932 Rp 11.041 SipShop Rp 11.041 Rp 10.874 Rp 11.031 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 494 4.8% PROFIT IDV
25 90 Diamonds Rp 12.589 Rp 12.770 Rp 13.501 Rp 13.636 Rp 12.654 Rp 12.781 SipShop Rp 12.781 Rp 12.589 Rp 12.770 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 479 4.0% PROFIT IDV
26 120 Diamonds Rp 16.013 Rp 16.244 Rp 17.356 Rp 17.530 Rp 16.054 Rp 16.215 SipShop Rp 16.215 Rp 15.974 Rp 16.204 Rp -29 Rp 10 Rp -39 LOWER Rp 15.570 Rp 443 2.8% PROFIT IDV
27 130 Diamonds Rp 17.721 Rp 17.976 Rp 19.285 Rp 19.478 Rp 17.809 Rp 17.987 SipShop Rp 17.987 Rp 17.721 Rp 17.976 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 421 2.4% PROFIT IDV
28 145 Diamonds Rp 19.195 Rp 19.471 Rp 20.248 Rp 20.450 Rp 19.288 Rp 19.481 SipShop Rp 19.481 Rp 19.194 Rp 19.470 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.030 5.7% PROFIT IDV
29 150 Diamonds Rp 20.049 Rp 20.338 Rp 21.212 Rp 21.424 Rp 20.147 Rp 20.348 SipShop Rp 20.348 Rp 20.049 Rp 20.338 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.019 5.4% PROFIT IDV
30 160 Diamonds Rp 21.722 Rp 22.035 Rp 23.141 Rp 23.372 Rp 21.863 Rp 22.082 SipShop Rp 22.082 Rp 21.758 Rp 22.071 Rp 47 Rp 10 Rp 37 RAISE Rp 20.760 Rp 962 4.6% PROFIT IDV
31 170 Diamonds Rp 22.823 Rp 23.152 Rp 25.071 Rp 25.322 Rp 22.957 Rp 23.187 SipShop Rp 23.187 Rp 22.847 Rp 23.176 Rp 35 Rp 10 Rp 25 RAISE Rp 22.490 Rp 333 1.5% PROFIT IDV
32 190 Diamonds Rp 25.100 Rp 25.461 Rp 26.998 Rp 27.268 Rp 25.259 Rp 25.512 SipShop Rp 25.512 Rp 25.100 Rp 25.461 Rp 51 Rp 50 Rp 1 KEEP Rp 24.220 Rp 880 3.6% 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 36.594 Rp 37.121 Rp 38.565 Rp 38.951 Rp 36.867 Rp 37.236 SipShop Rp 37.236 Rp 36.658 Rp 37.186 Rp 115 Rp 50 Rp 65 RAISE Rp 34.600 Rp 1.994 5.8% PROFIT IDV
35 375 Diamonds Rp 49.161 Rp 49.869 Rp 52.065 Rp 52.586 Rp 49.507 Rp 50.002 SipShop Rp 50.002 Rp 49.242 Rp 49.951 Rp 133 Rp 50 Rp 83 RAISE Rp 46.710 Rp 2.451 5.2% PROFIT IDV
36 405 Diamonds Rp 52.612 Rp 53.370 - - Rp 52.965 Rp 53.495 SipShop Rp 53.495 Rp 52.686 Rp 53.445 Rp 125 Rp 50 Rp 75 RAISE Rp 50.170 Rp 2.442 4.9% PROFIT IDV
37 400 Diamonds Rp 52.613 Rp 53.371 Rp 56.888 Rp 57.457 Rp 52.965 Rp 53.495 SipShop Rp 53.495 Rp 52.686 Rp 53.445 Rp 124 Rp 50 Rp 74 RAISE Rp 50.170 Rp 2.443 4.9% PROFIT IDV
38 425 Diamonds Rp 54.902 Rp 55.693 Rp 57.848 Rp 58.426 Rp 55.285 Rp 55.838 SipShop Rp 55.838 Rp 54.996 Rp 55.788 Rp 145 Rp 50 Rp 95 RAISE Rp 51.900 Rp 3.002 5.8% PROFIT IDV
39 475 Diamonds Rp 61.778 Rp 62.668 Rp 65.561 Rp 66.217 Rp 62.097 Rp 62.718 SipShop Rp 62.718 Rp 61.778 Rp 62.668 Rp 50 Rp 50 Rp 0 KEEP Rp 58.820 Rp 2.958 5.0% PROFIT IDV
40 495 Diamonds Rp 64.056 Rp 64.978 Rp 67.489 Rp 68.164 Rp 64.465 Rp 65.110 SipShop Rp 65.110 Rp 64.136 Rp 65.060 Rp 132 Rp 50 Rp 82 RAISE Rp 60.550 Rp 3.506 5.8% PROFIT IDV
41 500 Diamonds Rp 65.078 Rp 66.015 Rp 68.453 Rp 69.138 Rp 65.331 Rp 65.984 SipShop Rp 65.984 Rp 64.998 Rp 65.934 Rp -31 Rp 50 Rp -81 LOWER Rp 61.415 Rp 3.663 6.0% PROFIT IDV
42 510 Diamonds Rp 66.787 Rp 67.749 Rp 70.382 Rp 71.086 Rp 67.069 Rp 67.740 SipShop Rp 67.740 Rp 66.729 Rp 67.690 Rp -9 Rp 50 Rp -59 LOWER Rp 63.145 Rp 3.642 5.8% PROFIT IDV
43 545 Diamonds Rp 71.058 Rp 72.081 - - Rp 71.385 Rp 72.099 SipShop Rp 72.099 Rp 71.026 Rp 72.049 Rp 18 Rp 50 Rp -32 LOWER Rp 67.470 Rp 3.588 5.3% PROFIT IDV
44 565 Diamonds Rp 73.402 Rp 74.459 Rp 77.130 Rp 77.901 Rp 73.705 Rp 74.442 SipShop Rp 74.442 Rp 73.335 Rp 74.391 Rp -17 Rp 50 Rp -67 LOWER Rp 69.200 Rp 4.202 6.1% PROFIT IDV
45 635 Diamonds Rp 82.580 Rp 83.769 Rp 86.771 Rp 87.639 Rp 82.914 Rp 83.743 SipShop Rp 83.743 Rp 82.504 Rp 83.692 Rp -26 Rp 50 Rp -76 LOWER Rp 77.850 Rp 4.730 6.1% PROFIT IDV
46 720 Diamonds Rp 91.758 Rp 93.079 Rp 96.411 Rp 97.375 Rp 92.080 Rp 93.001 SipShop Rp 93.001 Rp 91.631 Rp 92.950 Rp -78 Rp 50 Rp -128 LOWER Rp 86.500 Rp 5.258 6.1% PROFIT IDV
47 725 Diamonds Rp 92.613 Rp 93.947 Rp 97.375 Rp 98.349 Rp 92.946 Rp 93.875 SipShop Rp 93.875 Rp 92.493 Rp 93.825 Rp -72 Rp 50 Rp -122 LOWER Rp 87.365 Rp 5.248 6.0% PROFIT IDV
48 740 Diamonds Rp 95.175 Rp 96.546 Rp 100.269 Rp 101.272 Rp 95.543 Rp 96.498 SipShop Rp 96.498 Rp 95.078 Rp 96.447 Rp -48 Rp 50 Rp -98 LOWER Rp 89.960 Rp 5.215 5.8% PROFIT IDV
49 770 Diamonds Rp 98.543 Rp 99.962 Rp 104.124 Rp 105.165 Rp 98.917 Rp 99.906 SipShop Rp 99.906 Rp 98.438 Rp 99.856 Rp -56 Rp 50 Rp -106 LOWER Rp 93.420 Rp 5.123 5.5% PROFIT IDV
50 790 Diamonds Rp 100.887 Rp 102.340 Rp 106.052 Rp 107.113 Rp 101.286 Rp 102.299 SipShop Rp 102.299 Rp 100.748 Rp 102.199 Rp -41 Rp 100 Rp -141 LOWER Rp 95.150 Rp 5.737 6.0% PROFIT IDV
51 800 Diamonds Rp 102.595 Rp 104.072 Rp 107.982 Rp 109.062 Rp 103.047 Rp 104.077 SipShop Rp 104.077 Rp 102.500 Rp 103.976 Rp 5 Rp 100 Rp -95 LOWER Rp 96.880 Rp 5.715 5.9% PROFIT IDV
52 860 Diamonds Rp 110.065 Rp 111.650 Rp 115.693 Rp 116.850 Rp 110.541 Rp 111.646 SipShop Rp 111.646 Rp 109.962 Rp 111.545 Rp -4 Rp 100 Rp -104 LOWER Rp 103.800 Rp 6.265 6.0% PROFIT IDV
53 930 Diamonds Rp 119.243 Rp 120.960 Rp 125.335 Rp 126.588 Rp 119.697 Rp 120.894 SipShop Rp 120.894 Rp 119.079 Rp 120.794 Rp -66 Rp 100 Rp -166 LOWER Rp 112.450 Rp 6.793 6.0% PROFIT IDV
54 1000 Diamonds Rp 128.421 Rp 130.270 Rp 134.976 Rp 136.326 Rp 128.902 Rp 130.191 SipShop Rp 130.191 Rp 128.244 Rp 130.091 Rp -79 Rp 100 Rp -179 LOWER Rp 121.100 Rp 7.321 6.0% PROFIT IDV
55 1050 Diamonds Rp 135.255 Rp 137.203 Rp 142.689 Rp 144.116 Rp 135.738 Rp 137.095 SipShop Rp 137.095 Rp 135.050 Rp 136.995 Rp -108 Rp 100 Rp -208 LOWER Rp 128.020 Rp 7.235 5.7% PROFIT IDV
56 1075 Diamonds Rp 137.599 Rp 139.580 Rp 144.616 Rp 146.062 Rp 138.107 Rp 139.488 SipShop Rp 139.488 Rp 137.409 Rp 139.388 Rp -92 Rp 100 Rp -192 LOWER Rp 129.750 Rp 7.849 6.0% PROFIT IDV
57 1080 Diamonds Rp 138.454 Rp 140.448 Rp 145.581 Rp 147.037 Rp 138.972 Rp 140.362 SipShop Rp 140.362 Rp 138.270 Rp 140.261 Rp -86 Rp 100 Rp -186 LOWER Rp 130.615 Rp 7.839 6.0% PROFIT IDV
58 1450 Diamonds Rp 183.489 Rp 186.131 Rp 192.820 Rp 194.748 Rp 184.133 Rp 185.974 SipShop Rp 185.974 Rp 183.235 Rp 185.874 Rp -157 Rp 100 Rp -257 LOWER Rp 173.000 Rp 10.489 6.1% PROFIT IDV
59 1440 Diamonds Rp 183.489 Rp 186.131 Rp 192.821 Rp 194.749 Rp 184.133 Rp 185.974 SipShop Rp 185.974 Rp 183.235 Rp 185.874 Rp -157 Rp 100 Rp -257 LOWER Rp 173.000 Rp 10.489 6.1% PROFIT IDV
60 2000 Diamonds Rp 255.029 Rp 258.701 Rp 268.986 Rp 271.676 Rp 256.636 Rp 259.202 SipShop Rp 259.202 Rp 255.029 Rp 258.701 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 13.694 5.7% 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 273.386 Rp 277.323 Rp 288.269 Rp 291.152 Rp 274.683 Rp 277.430 SipShop Rp 277.430 Rp 272.998 Rp 276.929 Rp 107 Rp 500 Rp -393 LOWER Rp 258.635 Rp 14.751 5.7% PROFIT IDV
63 2180 Diamonds Rp 274.875 Rp 278.833 Rp 289.230 Rp 292.122 Rp 276.185 Rp 278.947 SipShop Rp 278.947 Rp 274.494 Rp 278.447 Rp 114 Rp 500 Rp -386 LOWER Rp 259.500 Rp 15.375 5.9% PROFIT IDV
64 2200 Diamonds Rp 278.292 Rp 282.299 Rp 293.088 Rp 296.019 Rp 280.000 Rp 282.800 SipShop Rp 282.800 Rp 278.292 Rp 282.299 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 15.332 5.8% PROFIT IDV
65 2720 Diamonds Rp 345.956 Rp 350.938 Rp 365.399 Rp 369.053 Rp 347.958 Rp 351.438 SipShop Rp 351.438 Rp 345.956 Rp 350.938 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 18.986 5.8% PROFIT IDV
66 3000 Diamonds Rp 380.324 Rp 385.801 Rp 401.070 Rp 405.081 Rp 382.476 Rp 386.301 SipShop Rp 386.301 Rp 380.324 Rp 385.801 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 20.484 5.7% PROFIT IDV
67 3640 Diamonds Rp 458.435 Rp 465.036 Rp 482.049 Rp 486.869 Rp 460.290 Rp 464.893 SipShop Rp 464.893 Rp 457.800 Rp 464.392 Rp -143 Rp 500 Rp -643 LOWER Rp 432.500 Rp 25.935 6.0% PROFIT IDV
68 4000 Diamonds Rp 505.180 Rp 512.455 Rp 531.219 Rp 536.531 Rp 507.876 Rp 512.955 SipShop Rp 512.955 Rp 505.180 Rp 512.455 Rp 500 Rp 500 Rp 0 KEEP Rp 476.615 Rp 28.565 6.0% PROFIT IDV
69 4450 Diamonds Rp 562.811 Rp 570.915 Rp 591.960 Rp 597.880 Rp 565.758 Rp 571.416 SipShop Rp 571.416 Rp 562.811 Rp 570.915 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 31.701 6.0% PROFIT IDV
70 5500 Diamonds Rp 695.574 Rp 705.590 Rp 731.752 Rp 739.070 Rp 699.100 Rp 706.091 SipShop Rp 706.091 Rp 695.574 Rp 705.590 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 39.039 5.9% PROFIT IDV
71 6000 Diamonds Rp 758.331 Rp 769.251 Rp 798.275 Rp 806.258 Rp 761.057 Rp 768.668 SipShop Rp 768.668 Rp 757.263 Rp 768.168 Rp -583 Rp 500 Rp -1.083 LOWER Rp 716.220 Rp 42.111 5.9% PROFIT IDV
72 6480 Diamonds Rp 820.649 Rp 832.466 Rp 862.874 Rp 871.503 Rp 824.720 Rp 832.967 SipShop Rp 832.967 Rp 820.649 Rp 832.466 Rp 501 Rp 500 Rp 1 KEEP Rp 774.175 Rp 46.474 6.0% PROFIT IDV
73 7290 Diamonds Rp 919.044 Rp 932.278 Rp 964.097 Rp 973.738 Rp 923.544 Rp 932.779 SipShop Rp 932.779 Rp 919.044 Rp 932.278 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 52.314 6.0% PROFIT IDV
74 8010 Diamonds Rp 1.010.332 Rp 1.024.881 Rp 1.060.507 Rp 1.071.112 Rp 1.014.336 Rp 1.024.479 SipShop Rp 1.024.479 Rp 1.008.950 Rp 1.023.479 Rp -402 Rp 1.000 Rp -1.402 LOWER Rp 953.230 Rp 57.102 6.0% PROFIT IDV
75 9800 Diamonds Rp 1.237.438 Rp 1.255.257 Rp 1.299.605 Rp 1.312.601 Rp 1.243.820 Rp 1.256.258 SipShop Rp 1.256.258 Rp 1.237.438 Rp 1.255.257 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.167.750 Rp 69.688 6.0% PROFIT IDV
76 14580 Diamonds Rp 1.838.062 Rp 1.864.530 Rp 1.928.193 Rp 1.947.475 Rp 1.847.060 Rp 1.865.531 SipShop Rp 1.865.531 Rp 1.838.062 Rp 1.864.530 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.733.460 Rp 104.602 6.0% PROFIT IDV
77 36500 Diamonds Rp 4.601.719 Rp 4.667.984 Rp 4.820.483 Rp 4.868.688 Rp 4.622.756 Rp 4.668.984 SipShop Rp 4.668.984 Rp 4.601.719 Rp 4.667.984 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 4.338.840 Rp 262.879 6.1% PROFIT IDV
78 73100 Diamonds Rp 9.217.187 Rp 9.349.914 Rp 9.640.965 Rp 9.737.375 Rp 9.258.332 Rp 9.350.915 SipShop Rp 9.350.915 Rp 9.217.187 Rp 9.349.914 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 8.688.060 Rp 529.127 6.1% 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.