Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-13
78
Total Variants
7
Lower
71
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 25.848 Rp 26.106 SipShop Rp 26.106 Rp 25.686 Rp 26.056 Rp -1.696 Rp 50 Rp -1.746 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 77.488 Rp 78.263 SipShop Rp 78.263 Rp 77.102 Rp 78.212 Rp -4.891 Rp 50 Rp -4.941 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 43.021 Rp 43.641 Rp 44.141 Rp 44.582 Rp 43.258 Rp 43.691 SipShop Rp 43.691 Rp 43.021 Rp 43.641 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 857 Rp 869 Rp 965 Rp 975 Rp 871 Rp 880 SipShop Rp 880 Rp 857 Rp 869 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -8 -0.9% LOSS IDV
7 12 Diamonds Rp 1.832 Rp 1.858 Rp 1.930 Rp 1.949 Rp 1.850 Rp 1.869 SipShop Rp 1.869 Rp 1.832 Rp 1.858 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 102 5.9% PROFIT IDV
8 70 Diamonds Rp 9.188 Rp 9.320 Rp 9.642 Rp 9.738 Rp 9.239 Rp 9.331 SipShop Rp 9.331 Rp 9.188 Rp 9.320 Rp 11 Rp 10 Rp 1 KEEP Rp 8.650 Rp 538 6.2% PROFIT IDV
9 100 Diamonds Rp 13.774 Rp 13.972 Rp 15.430 Rp 15.584 Rp 13.845 Rp 13.983 SipShop Rp 13.983 Rp 13.774 Rp 13.972 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -66 -0.5% LOSS IDV
10 140 Diamonds Rp 18.388 Rp 18.653 Rp 19.283 Rp 19.476 Rp 18.478 Rp 18.663 SipShop Rp 18.663 Rp 18.388 Rp 18.653 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.088 6.3% 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 40.286 Rp 40.866 - - Rp 40.512 Rp 40.917 SipShop Rp 40.917 Rp 40.286 Rp 40.866 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 2.226 5.8% PROFIT IDV
13 355 Diamonds Rp 45.944 Rp 46.606 Rp 48.206 Rp 48.688 Rp 46.194 Rp 46.656 SipShop Rp 46.656 Rp 45.944 Rp 46.606 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.694 6.2% PROFIT IDV
14 360 Diamonds Rp 46.921 Rp 47.597 Rp 49.171 Rp 49.663 Rp 47.175 Rp 47.647 SipShop Rp 47.647 Rp 46.921 Rp 47.597 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 2.806 6.4% PROFIT IDV
15 10 Diamonds Rp 1.717 Rp 1.742 Rp 1.930 Rp 1.949 Rp 1.735 Rp 1.752 SipShop Rp 1.752 Rp 1.717 Rp 1.742 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -13 -0.8% LOSS IDV
16 15 Diamonds Rp 2.578 Rp 2.615 Rp 2.894 Rp 2.923 Rp 2.600 Rp 2.626 SipShop Rp 2.626 Rp 2.578 Rp 2.615 Rp 11 Rp 10 Rp 1 KEEP Rp 2.595 Rp -17 -0.7% LOSS IDV
17 20 Diamonds Rp 3.439 Rp 3.489 Rp 3.859 Rp 3.898 Rp 3.464 Rp 3.499 SipShop Rp 3.499 Rp 3.439 Rp 3.489 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -21 -0.6% LOSS IDV
18 25 Diamonds Rp 4.300 Rp 4.362 Rp 4.823 Rp 4.871 Rp 4.329 Rp 4.372 SipShop Rp 4.372 Rp 4.300 Rp 4.362 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -25 -0.6% LOSS IDV
19 30 Diamonds Rp 5.161 Rp 5.235 Rp 5.788 Rp 5.846 Rp 5.194 Rp 5.246 SipShop Rp 5.246 Rp 5.161 Rp 5.235 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -29 -0.6% LOSS IDV
20 40 Diamonds Rp 6.389 Rp 6.481 Rp 7.717 Rp 7.794 Rp 6.428 Rp 6.492 SipShop Rp 6.492 Rp 6.389 Rp 6.481 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -531 -7.7% LOSS IDV
21 50 Diamonds Rp 6.884 Rp 6.983 Rp 7.714 Rp 7.791 Rp 6.923 Rp 6.992 SipShop Rp 6.992 Rp 6.882 Rp 6.981 Rp 9 Rp 10 Rp -1 KEEP Rp 6.920 Rp -36 -0.5% 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 10.072 Rp 10.217 Rp 10.607 Rp 10.713 Rp 10.127 Rp 10.228 SipShop Rp 10.228 Rp 10.072 Rp 10.217 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 557 5.9% PROFIT IDV
24 80 Diamonds Rp 10.934 Rp 11.091 Rp 11.571 Rp 11.687 Rp 10.992 Rp 11.102 SipShop Rp 11.102 Rp 10.934 Rp 11.091 Rp 11 Rp 10 Rp 1 KEEP Rp 10.380 Rp 554 5.3% PROFIT IDV
25 90 Diamonds Rp 12.660 Rp 12.842 Rp 13.501 Rp 13.636 Rp 12.726 Rp 12.853 SipShop Rp 12.853 Rp 12.660 Rp 12.842 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 550 4.5% PROFIT IDV
26 120 Diamonds Rp 16.105 Rp 16.337 Rp 17.356 Rp 17.530 Rp 16.185 Rp 16.347 SipShop Rp 16.347 Rp 16.105 Rp 16.337 Rp 10 Rp 10 Rp 0 KEEP Rp 15.570 Rp 535 3.4% PROFIT IDV
27 130 Diamonds Rp 17.826 Rp 18.083 Rp 19.285 Rp 19.478 Rp 17.914 Rp 18.093 SipShop Rp 18.093 Rp 17.826 Rp 18.083 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 526 3.0% PROFIT IDV
28 145 Diamonds Rp 19.295 Rp 19.573 Rp 20.248 Rp 20.450 Rp 19.389 Rp 19.583 SipShop Rp 19.583 Rp 19.295 Rp 19.573 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.130 6.2% PROFIT IDV
29 150 Diamonds Rp 20.156 Rp 20.446 Rp 21.212 Rp 21.424 Rp 20.254 Rp 20.457 SipShop Rp 20.457 Rp 20.156 Rp 20.446 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.126 5.9% PROFIT IDV
30 160 Diamonds Rp 21.888 Rp 22.203 Rp 23.141 Rp 23.372 Rp 21.983 Rp 22.203 SipShop Rp 22.203 Rp 21.877 Rp 22.192 Rp 0 Rp 10 Rp -10 LOWER Rp 20.760 Rp 1.128 5.4% PROFIT IDV
31 170 Diamonds Rp 23.000 Rp 23.331 Rp 25.071 Rp 25.322 Rp 23.111 Rp 23.342 SipShop Rp 23.342 Rp 23.000 Rp 23.331 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 510 2.3% PROFIT IDV
32 190 Diamonds Rp 25.280 Rp 25.644 Rp 26.998 Rp 27.268 Rp 25.441 Rp 25.695 SipShop Rp 25.695 Rp 25.280 Rp 25.644 Rp 51 Rp 50 Rp 1 KEEP Rp 24.220 Rp 1.060 4.4% 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 37.329 Rp 37.867 Rp 38.565 Rp 38.951 Rp 37.542 Rp 37.917 SipShop Rp 37.917 Rp 37.329 Rp 37.867 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.729 7.9% PROFIT IDV
35 375 Diamonds Rp 49.504 Rp 50.217 Rp 52.065 Rp 52.586 Rp 49.769 Rp 50.267 SipShop Rp 50.267 Rp 49.504 Rp 50.217 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.794 6.0% PROFIT IDV
36 405 Diamonds Rp 52.977 Rp 53.740 - - Rp 53.227 Rp 53.759 SipShop Rp 53.759 Rp 52.946 Rp 53.708 Rp 19 Rp 50 Rp -31 LOWER Rp 50.170 Rp 2.807 5.6% PROFIT IDV
37 400 Diamonds Rp 52.977 Rp 53.740 Rp 56.888 Rp 57.457 Rp 53.227 Rp 53.759 SipShop Rp 53.759 Rp 52.946 Rp 53.708 Rp 19 Rp 50 Rp -31 LOWER Rp 50.170 Rp 2.807 5.6% PROFIT IDV
38 425 Diamonds Rp 56.006 Rp 56.812 Rp 57.848 Rp 58.426 Rp 56.300 Rp 56.863 SipShop Rp 56.863 Rp 56.006 Rp 56.812 Rp 51 Rp 50 Rp 1 KEEP Rp 51.900 Rp 4.106 7.9% PROFIT IDV
39 475 Diamonds Rp 62.198 Rp 63.094 Rp 65.561 Rp 66.217 Rp 62.519 Rp 63.144 SipShop Rp 63.144 Rp 62.198 Rp 63.094 Rp 50 Rp 50 Rp 0 KEEP Rp 58.820 Rp 3.378 5.7% PROFIT IDV
40 495 Diamonds Rp 64.492 Rp 65.421 Rp 67.489 Rp 68.164 Rp 64.823 Rp 65.471 SipShop Rp 65.471 Rp 64.492 Rp 65.421 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 3.942 6.5% PROFIT IDV
41 500 Diamonds Rp 66.247 Rp 67.201 Rp 68.453 Rp 69.138 Rp 66.585 Rp 67.251 SipShop Rp 67.251 Rp 66.247 Rp 67.201 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 4.832 7.9% PROFIT IDV
42 510 Diamonds Rp 67.075 Rp 68.041 Rp 70.382 Rp 71.086 Rp 67.417 Rp 68.091 SipShop Rp 68.091 Rp 67.075 Rp 68.041 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.930 6.2% PROFIT IDV
43 545 Diamonds Rp 71.420 Rp 72.448 - - Rp 71.781 Rp 72.499 SipShop Rp 72.499 Rp 71.420 Rp 72.448 Rp 51 Rp 50 Rp 1 KEEP Rp 67.470 Rp 3.950 5.9% PROFIT IDV
44 565 Diamonds Rp 74.682 Rp 75.757 Rp 77.130 Rp 77.901 Rp 75.057 Rp 75.808 SipShop Rp 75.808 Rp 74.682 Rp 75.757 Rp 51 Rp 50 Rp 1 KEEP Rp 69.200 Rp 5.482 7.9% PROFIT IDV
45 635 Diamonds Rp 84.019 Rp 85.229 Rp 86.771 Rp 87.639 Rp 84.435 Rp 85.279 SipShop Rp 85.279 Rp 84.019 Rp 85.229 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 6.169 7.9% PROFIT IDV
46 720 Diamonds Rp 91.910 Rp 93.234 Rp 96.411 Rp 97.375 Rp 92.360 Rp 93.284 SipShop Rp 93.284 Rp 91.910 Rp 93.234 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 5.410 6.3% PROFIT IDV
47 725 Diamonds Rp 94.259 Rp 95.616 Rp 97.375 Rp 98.349 Rp 94.720 Rp 95.667 SipShop Rp 95.667 Rp 94.259 Rp 95.616 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 6.894 7.9% PROFIT IDV
48 740 Diamonds Rp 95.585 Rp 96.961 Rp 100.269 Rp 101.272 Rp 96.051 Rp 97.012 SipShop Rp 97.012 Rp 95.585 Rp 96.961 Rp 51 Rp 50 Rp 1 KEEP Rp 89.960 Rp 5.625 6.3% PROFIT IDV
49 770 Diamonds Rp 99.036 Rp 100.462 Rp 104.124 Rp 105.165 Rp 99.510 Rp 100.505 SipShop Rp 100.505 Rp 98.979 Rp 100.404 Rp 43 Rp 100 Rp -57 LOWER Rp 93.420 Rp 5.616 6.0% PROFIT IDV
50 790 Diamonds Rp 101.308 Rp 102.767 Rp 106.052 Rp 107.113 Rp 101.849 Rp 102.867 SipShop Rp 102.867 Rp 101.308 Rp 102.767 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 6.158 6.5% PROFIT IDV
51 800 Diamonds Rp 104.450 Rp 105.954 Rp 107.982 Rp 109.062 Rp 105.005 Rp 106.055 SipShop Rp 106.055 Rp 104.450 Rp 105.954 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 7.570 7.8% PROFIT IDV
52 860 Diamonds Rp 111.984 Rp 113.597 Rp 115.693 Rp 116.850 Rp 112.571 Rp 113.697 SipShop Rp 113.697 Rp 111.984 Rp 113.597 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 8.184 7.9% PROFIT IDV
53 930 Diamonds Rp 119.741 Rp 121.465 Rp 125.335 Rp 126.588 Rp 120.362 Rp 121.566 SipShop Rp 121.566 Rp 119.741 Rp 121.465 Rp 101 Rp 100 Rp 1 KEEP Rp 112.450 Rp 7.291 6.5% PROFIT IDV
54 1000 Diamonds Rp 130.659 Rp 132.540 Rp 134.976 Rp 136.326 Rp 131.328 Rp 132.641 SipShop Rp 132.641 Rp 130.659 Rp 132.540 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 9.559 7.9% PROFIT IDV
55 1050 Diamonds Rp 135.844 Rp 137.800 Rp 142.689 Rp 144.116 Rp 136.536 Rp 137.901 SipShop Rp 137.901 Rp 135.844 Rp 137.800 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 7.824 6.1% PROFIT IDV
56 1075 Diamonds Rp 139.998 Rp 142.014 Rp 144.616 Rp 146.062 Rp 140.707 Rp 142.114 SipShop Rp 142.114 Rp 139.998 Rp 142.014 Rp 100 Rp 100 Rp 0 KEEP Rp 129.750 Rp 10.248 7.9% PROFIT IDV
57 1080 Diamonds Rp 140.900 Rp 142.929 Rp 145.581 Rp 147.037 Rp 141.613 Rp 143.029 SipShop Rp 143.029 Rp 140.900 Rp 142.929 Rp 100 Rp 100 Rp 0 KEEP Rp 130.615 Rp 10.285 7.9% PROFIT IDV
58 1450 Diamonds Rp 183.792 Rp 186.439 Rp 192.820 Rp 194.748 Rp 184.692 Rp 186.539 SipShop Rp 186.539 Rp 183.792 Rp 186.439 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.792 6.2% PROFIT IDV
59 1440 Diamonds Rp 184.366 Rp 187.021 Rp 192.821 Rp 194.749 Rp 185.158 Rp 187.010 SipShop Rp 187.010 Rp 184.256 Rp 186.909 Rp -11 Rp 100 Rp -111 LOWER Rp 173.000 Rp 11.366 6.6% PROFIT IDV
60 2000 Diamonds Rp 259.782 Rp 263.523 Rp 268.986 Rp 271.676 Rp 261.409 Rp 264.023 SipShop Rp 264.023 Rp 259.782 Rp 263.523 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 18.447 7.6% 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 274.718 Rp 278.674 Rp 288.269 Rp 291.152 Rp 276.410 Rp 279.174 SipShop Rp 279.174 Rp 274.718 Rp 278.674 Rp 500 Rp 500 Rp 0 KEEP Rp 258.635 Rp 16.083 6.2% PROFIT IDV
63 2180 Diamonds Rp 275.328 Rp 279.293 Rp 289.230 Rp 292.122 Rp 277.023 Rp 279.793 SipShop Rp 279.793 Rp 275.328 Rp 279.293 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 15.828 6.1% PROFIT IDV
64 2200 Diamonds Rp 279.632 Rp 283.659 Rp 293.088 Rp 296.019 Rp 281.346 Rp 284.159 SipShop Rp 284.159 Rp 279.632 Rp 283.659 Rp 500 Rp 500 Rp 0 KEEP Rp 262.960 Rp 16.672 6.3% PROFIT IDV
65 2720 Diamonds Rp 352.258 Rp 357.331 Rp 365.399 Rp 369.053 Rp 354.288 Rp 357.831 SipShop Rp 357.831 Rp 352.258 Rp 357.331 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 25.288 7.7% PROFIT IDV
66 3000 Diamonds Rp 382.185 Rp 387.688 Rp 401.070 Rp 405.081 Rp 384.346 Rp 388.189 SipShop Rp 388.189 Rp 382.185 Rp 387.688 Rp 501 Rp 500 Rp 1 KEEP Rp 359.840 Rp 22.345 6.2% PROFIT IDV
67 3640 Diamonds Rp 459.191 Rp 465.803 Rp 482.049 Rp 486.869 Rp 461.687 Rp 466.304 SipShop Rp 466.304 Rp 459.191 Rp 465.803 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 26.691 6.2% PROFIT IDV
68 4000 Diamonds Rp 514.023 Rp 521.425 Rp 531.219 Rp 536.531 Rp 516.757 Rp 521.925 SipShop Rp 521.925 Rp 514.023 Rp 521.425 Rp 500 Rp 500 Rp 0 KEEP Rp 476.615 Rp 37.408 7.8% PROFIT IDV
69 4450 Diamonds Rp 565.509 Rp 573.652 Rp 591.960 Rp 597.880 Rp 568.468 Rp 574.153 SipShop Rp 574.153 Rp 565.509 Rp 573.652 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 34.399 6.5% PROFIT IDV
70 5500 Diamonds Rp 698.922 Rp 708.986 Rp 731.752 Rp 739.070 Rp 702.462 Rp 709.487 SipShop Rp 709.487 Rp 698.922 Rp 708.986 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 42.387 6.5% PROFIT IDV
71 6000 Diamonds Rp 762.002 Rp 772.975 Rp 798.275 Rp 806.258 Rp 765.817 Rp 773.475 SipShop Rp 773.475 Rp 762.002 Rp 772.975 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 45.782 6.4% PROFIT IDV
72 6480 Diamonds Rp 824.582 Rp 836.456 Rp 862.874 Rp 871.503 Rp 828.669 Rp 836.956 SipShop Rp 836.956 Rp 824.582 Rp 836.456 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 50.407 6.5% PROFIT IDV
73 7290 Diamonds Rp 935.132 Rp 948.598 Rp 964.097 Rp 973.738 Rp 939.701 Rp 949.098 SipShop Rp 949.098 Rp 935.132 Rp 948.598 Rp 500 Rp 500 Rp 0 KEEP Rp 866.730 Rp 68.402 7.9% PROFIT IDV
74 8010 Diamonds Rp 1.015.164 Rp 1.029.782 Rp 1.060.507 Rp 1.071.112 Rp 1.020.577 Rp 1.030.783 SipShop Rp 1.030.783 Rp 1.015.164 Rp 1.029.782 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 61.934 6.5% PROFIT IDV
75 9800 Diamonds Rp 1.243.377 Rp 1.261.282 Rp 1.299.605 Rp 1.312.601 Rp 1.249.784 Rp 1.262.282 SipShop Rp 1.262.282 Rp 1.243.377 Rp 1.261.282 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 75.627 6.5% PROFIT IDV
76 14580 Diamonds Rp 1.846.850 Rp 1.873.445 Rp 1.928.193 Rp 1.947.475 Rp 1.855.886 Rp 1.874.445 SipShop Rp 1.874.445 Rp 1.846.850 Rp 1.873.445 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 113.390 6.5% PROFIT IDV
77 36500 Diamonds Rp 4.682.443 Rp 4.749.870 Rp 4.820.483 Rp 4.868.688 Rp 4.703.833 Rp 4.750.871 SipShop Rp 4.750.871 Rp 4.682.443 Rp 4.749.870 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 343.603 7.9% PROFIT IDV
78 73100 Diamonds Rp 9.261.197 Rp 9.394.558 Rp 9.640.965 Rp 9.737.375 Rp 9.302.534 Rp 9.395.559 SipShop Rp 9.395.559 Rp 9.261.197 Rp 9.394.558 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 8.688.060 Rp 573.137 6.6% 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.