Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-12
78
Total Variants
29
Lower
48
Keep
1
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 861 Rp 873 Rp 965 Rp 975 Rp 871 Rp 880 SipShop Rp 880 Rp 857 Rp 869 Rp 7 Rp 10 Rp -3 LOWER Rp 865 Rp -4 -0.5% LOSS IDV
7 12 Diamonds Rp 1.840 Rp 1.866 Rp 1.930 Rp 1.949 Rp 1.850 Rp 1.869 SipShop Rp 1.869 Rp 1.832 Rp 1.858 Rp 3 Rp 10 Rp -7 LOWER Rp 1.730 Rp 110 6.4% PROFIT IDV
8 70 Diamonds Rp 9.218 Rp 9.351 Rp 9.642 Rp 9.738 Rp 9.239 Rp 9.331 SipShop Rp 9.331 Rp 9.188 Rp 9.320 Rp -20 Rp 10 Rp -30 LOWER Rp 8.650 Rp 568 6.6% PROFIT IDV
9 100 Diamonds Rp 13.778 Rp 13.976 Rp 15.430 Rp 15.584 Rp 13.849 Rp 13.987 SipShop Rp 13.987 Rp 13.778 Rp 13.976 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -62 -0.4% LOSS IDV
10 140 Diamonds Rp 18.444 Rp 18.710 Rp 19.283 Rp 19.476 Rp 18.478 Rp 18.663 SipShop Rp 18.663 Rp 18.388 Rp 18.653 Rp -47 Rp 10 Rp -57 LOWER Rp 17.300 Rp 1.144 6.6% 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 40.308 Rp 40.888 - - Rp 40.534 Rp 40.939 SipShop Rp 40.939 Rp 40.308 Rp 40.888 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 2.248 5.9% PROFIT IDV
13 355 Diamonds Rp 46.087 Rp 46.751 Rp 48.206 Rp 48.688 Rp 46.251 Rp 46.714 SipShop Rp 46.714 Rp 46.001 Rp 46.663 Rp -37 Rp 50 Rp -87 LOWER Rp 43.250 Rp 2.837 6.6% PROFIT IDV
14 360 Diamonds Rp 46.948 Rp 47.624 Rp 49.171 Rp 49.663 Rp 47.203 Rp 47.675 SipShop Rp 47.675 Rp 46.948 Rp 47.624 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 2.833 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 5.174 Rp 5.249 Rp 5.788 Rp 5.846 Rp 5.194 Rp 5.246 SipShop Rp 5.246 Rp 5.161 Rp 5.235 Rp -3 Rp 10 Rp -13 LOWER Rp 5.190 Rp -16 -0.3% 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 6.925 Rp 6.994 SipShop Rp 6.994 Rp 6.884 Rp 6.983 Rp 11 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 10.078 Rp 10.223 Rp 10.607 Rp 10.713 Rp 10.133 Rp 10.234 SipShop Rp 10.234 Rp 10.078 Rp 10.223 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 563 5.9% PROFIT IDV
24 80 Diamonds Rp 10.939 Rp 11.097 Rp 11.571 Rp 11.687 Rp 11.002 Rp 11.112 SipShop Rp 11.112 Rp 10.944 Rp 11.102 Rp 15 Rp 10 Rp 5 RAISE Rp 10.380 Rp 559 5.4% PROFIT IDV
25 90 Diamonds Rp 12.666 Rp 12.848 Rp 13.501 Rp 13.636 Rp 12.732 Rp 12.859 SipShop Rp 12.859 Rp 12.666 Rp 12.848 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 556 4.6% PROFIT IDV
26 120 Diamonds Rp 16.111 Rp 16.343 Rp 17.356 Rp 17.530 Rp 16.192 Rp 16.354 SipShop Rp 16.354 Rp 16.111 Rp 16.343 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 541 3.5% PROFIT IDV
27 130 Diamonds Rp 17.834 Rp 18.091 Rp 19.285 Rp 19.478 Rp 17.922 Rp 18.101 SipShop Rp 18.101 Rp 17.834 Rp 18.091 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 534 3.1% PROFIT IDV
28 145 Diamonds Rp 19.305 Rp 19.583 Rp 20.248 Rp 20.450 Rp 19.400 Rp 19.594 SipShop Rp 19.594 Rp 19.305 Rp 19.583 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.140 6.3% PROFIT IDV
29 150 Diamonds Rp 20.167 Rp 20.457 Rp 21.212 Rp 21.424 Rp 20.265 Rp 20.468 SipShop Rp 20.468 Rp 20.167 Rp 20.457 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.137 6.0% PROFIT IDV
30 160 Diamonds Rp 21.888 Rp 22.203 Rp 23.141 Rp 23.372 Rp 21.994 Rp 22.214 SipShop Rp 22.214 Rp 21.888 Rp 22.203 Rp 11 Rp 10 Rp 1 KEEP 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 25.294 Rp 25.658 Rp 26.998 Rp 27.268 Rp 25.454 Rp 25.709 SipShop Rp 25.709 Rp 25.294 Rp 25.658 Rp 51 Rp 50 Rp 1 KEEP Rp 24.220 Rp 1.074 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 36.866 Rp 37.397 Rp 38.565 Rp 38.951 Rp 37.006 Rp 37.376 SipShop Rp 37.376 Rp 36.796 Rp 37.326 Rp -21 Rp 50 Rp -71 LOWER Rp 34.600 Rp 2.266 6.5% PROFIT IDV
35 375 Diamonds Rp 49.530 Rp 50.243 Rp 52.065 Rp 52.586 Rp 49.796 Rp 50.294 SipShop Rp 50.294 Rp 49.530 Rp 50.243 Rp 51 Rp 50 Rp 1 KEEP Rp 46.710 Rp 2.820 6.0% PROFIT IDV
36 400 Diamonds Rp 52.977 Rp 53.740 Rp 56.888 Rp 57.457 Rp 53.257 Rp 53.790 SipShop Rp 53.790 Rp 52.977 Rp 53.740 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 2.807 5.6% PROFIT IDV
37 405 Diamonds Rp 52.977 Rp 53.740 - - Rp 53.257 Rp 53.790 SipShop Rp 53.790 Rp 52.977 Rp 53.740 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 2.807 5.6% PROFIT IDV
38 425 Diamonds Rp 55.309 Rp 56.105 Rp 57.848 Rp 58.426 Rp 55.495 Rp 56.050 SipShop Rp 56.050 Rp 55.205 Rp 56.000 Rp -55 Rp 50 Rp -105 LOWER Rp 51.900 Rp 3.409 6.6% 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 64.531 Rp 65.460 Rp 67.489 Rp 68.164 Rp 64.798 Rp 65.446 SipShop Rp 65.446 Rp 64.467 Rp 65.395 Rp -14 Rp 50 Rp -64 LOWER Rp 60.550 Rp 3.981 6.6% PROFIT IDV
41 500 Diamonds Rp 65.392 Rp 66.334 Rp 68.453 Rp 69.138 Rp 65.646 Rp 66.302 SipShop Rp 66.302 Rp 65.311 Rp 66.251 Rp -32 Rp 50 Rp -82 LOWER Rp 61.415 Rp 3.977 6.5% PROFIT IDV
42 510 Diamonds Rp 67.114 Rp 68.080 Rp 70.382 Rp 71.086 Rp 67.456 Rp 68.131 SipShop Rp 68.131 Rp 67.114 Rp 68.080 Rp 51 Rp 50 Rp 1 KEEP Rp 63.145 Rp 3.969 6.3% 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 73.752 Rp 74.814 Rp 77.130 Rp 77.901 Rp 73.984 Rp 74.724 SipShop Rp 74.724 Rp 73.613 Rp 74.673 Rp -90 Rp 50 Rp -140 LOWER Rp 69.200 Rp 4.552 6.6% PROFIT IDV
45 635 Diamonds Rp 82.975 Rp 84.170 Rp 86.771 Rp 87.639 Rp 83.229 Rp 84.061 SipShop Rp 84.061 Rp 82.818 Rp 84.011 Rp -109 Rp 50 Rp -159 LOWER Rp 77.850 Rp 5.125 6.6% PROFIT IDV
46 720 Diamonds Rp 92.196 Rp 93.524 Rp 96.411 Rp 97.375 Rp 92.474 Rp 93.399 SipShop Rp 93.399 Rp 92.023 Rp 93.348 Rp -125 Rp 50 Rp -175 LOWER Rp 86.500 Rp 5.696 6.6% PROFIT IDV
47 725 Diamonds Rp 93.057 Rp 94.397 Rp 97.375 Rp 98.349 Rp 93.381 Rp 94.315 SipShop Rp 94.315 Rp 92.926 Rp 94.264 Rp -82 Rp 50 Rp -132 LOWER Rp 87.365 Rp 5.692 6.5% PROFIT IDV
48 740 Diamonds Rp 95.639 Rp 97.016 Rp 100.269 Rp 101.272 Rp 96.106 Rp 97.067 SipShop Rp 97.067 Rp 95.639 Rp 97.016 Rp 51 Rp 50 Rp 1 KEEP Rp 89.960 Rp 5.679 6.3% PROFIT IDV
49 770 Diamonds Rp 99.036 Rp 100.462 Rp 104.124 Rp 105.165 Rp 99.567 Rp 100.563 SipShop Rp 100.563 Rp 99.036 Rp 100.462 Rp 101 Rp 100 Rp 1 KEEP Rp 93.420 Rp 5.616 6.0% PROFIT IDV
50 790 Diamonds Rp 101.369 Rp 102.829 Rp 106.052 Rp 107.113 Rp 101.910 Rp 102.929 SipShop Rp 102.929 Rp 101.369 Rp 102.829 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 6.219 6.5% PROFIT IDV
51 800 Diamonds Rp 103.090 Rp 104.574 Rp 107.982 Rp 109.062 Rp 103.531 Rp 104.566 SipShop Rp 104.566 Rp 102.983 Rp 104.466 Rp -8 Rp 100 Rp -108 LOWER Rp 96.880 Rp 6.210 6.4% PROFIT IDV
52 860 Diamonds Rp 110.591 Rp 112.184 Rp 115.693 Rp 116.850 Rp 110.963 Rp 112.073 SipShop Rp 112.073 Rp 110.383 Rp 111.973 Rp -111 Rp 100 Rp -211 LOWER Rp 103.800 Rp 6.791 6.5% PROFIT IDV
53 930 Diamonds Rp 119.812 Rp 121.537 Rp 125.335 Rp 126.588 Rp 120.338 Rp 121.541 SipShop Rp 121.541 Rp 119.717 Rp 121.441 Rp 4 Rp 100 Rp -96 LOWER Rp 112.450 Rp 7.362 6.5% PROFIT IDV
54 1000 Diamonds Rp 129.034 Rp 130.892 Rp 134.976 Rp 136.326 Rp 129.452 Rp 130.747 SipShop Rp 130.747 Rp 128.792 Rp 130.647 Rp -145 Rp 100 Rp -245 LOWER Rp 121.100 Rp 7.934 6.6% PROFIT IDV
55 1050 Diamonds Rp 135.923 Rp 137.880 Rp 142.689 Rp 144.116 Rp 136.615 Rp 137.981 SipShop Rp 137.981 Rp 135.923 Rp 137.880 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 7.903 6.2% PROFIT IDV
56 1075 Diamonds Rp 138.257 Rp 140.248 Rp 144.616 Rp 146.062 Rp 138.697 Rp 140.084 SipShop Rp 140.084 Rp 137.996 Rp 139.983 Rp -164 Rp 100 Rp -264 LOWER Rp 129.750 Rp 8.507 6.6% PROFIT IDV
57 1080 Diamonds Rp 139.117 Rp 141.120 Rp 145.581 Rp 147.037 Rp 139.604 Rp 141.000 SipShop Rp 141.000 Rp 138.899 Rp 140.899 Rp -120 Rp 100 Rp -220 LOWER Rp 130.615 Rp 8.502 6.5% PROFIT IDV
58 1440 Diamonds Rp 184.366 Rp 187.021 Rp 192.821 Rp 194.749 Rp 185.268 Rp 187.121 SipShop Rp 187.121 Rp 184.366 Rp 187.021 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 11.366 6.6% PROFIT IDV
59 1450 Diamonds Rp 184.366 Rp 187.021 Rp 192.820 Rp 194.748 Rp 184.920 Rp 186.769 SipShop Rp 186.769 Rp 184.019 Rp 186.669 Rp -252 Rp 100 Rp -352 LOWER Rp 173.000 Rp 11.366 6.6% PROFIT IDV
60 2000 Diamonds Rp 256.274 Rp 259.964 Rp 268.986 Rp 271.676 Rp 257.886 Rp 260.465 SipShop Rp 260.465 Rp 256.274 Rp 259.964 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 14.939 6.2% 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 276.189 Rp 280.166 Rp 289.230 Rp 292.122 Rp 277.367 Rp 280.141 SipShop Rp 280.141 Rp 275.671 Rp 279.641 Rp -25 Rp 500 Rp -525 LOWER Rp 259.500 Rp 16.689 6.4% 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 347.631 Rp 352.637 Rp 365.399 Rp 369.053 Rp 349.331 Rp 352.824 SipShop Rp 352.824 Rp 347.322 Rp 352.323 Rp 187 Rp 500 Rp -313 LOWER Rp 326.970 Rp 20.661 6.3% 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 460.625 Rp 467.258 Rp 482.049 Rp 486.869 Rp 462.259 Rp 466.882 SipShop Rp 466.882 Rp 459.761 Rp 466.382 Rp -376 Rp 500 Rp -876 LOWER Rp 432.500 Rp 28.125 6.5% PROFIT IDV
68 4000 Diamonds Rp 507.596 Rp 514.905 Rp 531.219 Rp 536.531 Rp 509.388 Rp 514.482 SipShop Rp 514.482 Rp 506.685 Rp 513.981 Rp -423 Rp 500 Rp -923 LOWER Rp 476.615 Rp 30.981 6.5% 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 923.439 Rp 936.737 Rp 964.097 Rp 973.738 Rp 926.303 Rp 935.566 SipShop Rp 935.566 Rp 921.792 Rp 935.066 Rp -1.171 Rp 500 Rp -1.671 LOWER Rp 866.730 Rp 56.709 6.5% 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 4.623.733 Rp 4.690.315 Rp 4.820.483 Rp 4.868.688 Rp 4.636.843 Rp 4.683.211 SipShop Rp 4.683.211 Rp 4.615.744 Rp 4.682.211 Rp -7.104 Rp 1.000 Rp -8.104 LOWER Rp 4.338.840 Rp 284.893 6.6% 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.