Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-14
78
Total Variants
2
Lower
75
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 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 1.840 Rp 1.866 Rp 1.930 Rp 1.949 Rp 1.858 Rp 1.877 SipShop Rp 1.877 Rp 1.840 Rp 1.866 Rp 11 Rp 10 Rp 1 KEEP 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 9.268 Rp 9.361 SipShop Rp 9.361 Rp 9.218 Rp 9.351 Rp 10 Rp 10 Rp 0 KEEP 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 18.535 Rp 18.720 SipShop Rp 18.720 Rp 18.444 Rp 18.710 Rp 10 Rp 10 Rp 0 KEEP 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 46.338 Rp 46.801 SipShop Rp 46.801 Rp 46.087 Rp 46.751 Rp 50 Rp 50 Rp 0 KEEP 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 5.161 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 6.925 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 10.997 Rp 11.107 SipShop Rp 11.107 Rp 10.939 Rp 11.097 Rp 10 Rp 10 Rp 0 KEEP 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 37.076 Rp 37.447 SipShop Rp 37.447 Rp 36.866 Rp 37.397 Rp 50 Rp 50 Rp 0 KEEP 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
36 405 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
37 400 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
38 425 Diamonds Rp 55.309 Rp 56.105 Rp 57.848 Rp 58.426 Rp 55.600 Rp 56.156 SipShop Rp 56.156 Rp 55.309 Rp 56.105 Rp 51 Rp 50 Rp 1 KEEP 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 64.862 Rp 65.511 SipShop Rp 65.511 Rp 64.531 Rp 65.460 Rp 51 Rp 50 Rp 1 KEEP 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 65.727 Rp 66.384 SipShop Rp 66.384 Rp 65.392 Rp 66.334 Rp 50 Rp 50 Rp 0 KEEP 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 74.124 Rp 74.865 SipShop Rp 74.865 Rp 73.752 Rp 74.814 Rp 51 Rp 50 Rp 1 KEEP 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 83.386 Rp 84.220 SipShop Rp 84.220 Rp 82.975 Rp 84.170 Rp 50 Rp 50 Rp 0 KEEP 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 92.648 Rp 93.574 SipShop Rp 93.574 Rp 92.196 Rp 93.524 Rp 50 Rp 50 Rp 0 KEEP 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 93.513 Rp 94.448 SipShop Rp 94.448 Rp 93.057 Rp 94.397 Rp 51 Rp 50 Rp 1 KEEP 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 103.639 Rp 104.675 SipShop Rp 104.675 Rp 103.090 Rp 104.574 Rp 101 Rp 100 Rp 1 KEEP 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 111.172 Rp 112.284 SipShop Rp 112.284 Rp 110.591 Rp 112.184 Rp 100 Rp 100 Rp 0 KEEP 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 120.434 Rp 121.638 SipShop Rp 121.638 Rp 119.812 Rp 121.537 Rp 101 Rp 100 Rp 1 KEEP 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 129.696 Rp 130.993 SipShop Rp 130.993 Rp 129.034 Rp 130.892 Rp 101 Rp 100 Rp 1 KEEP 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 138.958 Rp 140.348 SipShop Rp 140.348 Rp 138.257 Rp 140.248 Rp 100 Rp 100 Rp 0 KEEP 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 139.823 Rp 141.221 SipShop Rp 141.221 Rp 139.117 Rp 141.120 Rp 101 Rp 100 Rp 1 KEEP 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 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
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 277.888 Rp 280.667 SipShop Rp 280.667 Rp 276.189 Rp 280.166 Rp 501 Rp 500 Rp 1 KEEP 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 349.641 Rp 353.137 SipShop Rp 353.137 Rp 347.631 Rp 352.637 Rp 500 Rp 500 Rp 0 KEEP 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 459.191 Rp 465.803 Rp 482.049 Rp 486.869 Rp 463.128 Rp 467.759 SipShop Rp 467.759 Rp 460.625 Rp 467.258 Rp 1.956 Rp 500 Rp 1.456 RAISE Rp 432.500 Rp 26.691 6.2% PROFIT IDV
68 4000 Diamonds Rp 507.596 Rp 514.905 Rp 531.219 Rp 536.531 Rp 510.303 Rp 515.406 SipShop Rp 515.406 Rp 507.596 Rp 514.905 Rp 501 Rp 500 Rp 1 KEEP 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 927.957 Rp 937.237 SipShop Rp 937.237 Rp 923.439 Rp 936.737 Rp 500 Rp 500 Rp 0 KEEP 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 4.644.866 Rp 4.691.315 SipShop Rp 4.691.315 Rp 4.623.733 Rp 4.690.315 Rp 1.000 Rp 1.000 Rp 0 KEEP 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.