Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-15
77
Total Variants
2
Lower
75
Keep
0
Raise
63
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 25.958 Rp 26.218 SipShop Rp 26.218 Rp 25.796 Rp 26.167 Rp -1.584 Rp 50 Rp -1.634 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 77.818 Rp 78.596 SipShop Rp 78.596 Rp 77.430 Rp 78.545 Rp -4.558 Rp 50 Rp -4.608 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 853 Rp 865 Rp 965 Rp 975 Rp 867 Rp 876 SipShop Rp 876 Rp 853 Rp 865 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -12 -1.4% LOSS IDV
7 12 Diamonds Rp 1.869 Rp 1.896 Rp 1.930 Rp 1.949 Rp 1.887 Rp 1.906 SipShop Rp 1.906 Rp 1.869 Rp 1.896 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp 139 8.0% PROFIT IDV
8 70 Diamonds Rp 9.357 Rp 9.492 Rp 9.642 Rp 9.738 Rp 9.408 Rp 9.502 SipShop Rp 9.502 Rp 9.357 Rp 9.492 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 707 8.2% PROFIT IDV
9 100 Diamonds Rp 13.707 Rp 13.904 Rp 15.430 Rp 15.584 Rp 13.777 Rp 13.915 SipShop Rp 13.915 Rp 13.707 Rp 13.904 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -133 -1.0% LOSS IDV
10 140 Diamonds Rp 18.723 Rp 18.993 Rp 19.283 Rp 19.476 Rp 18.815 Rp 19.003 SipShop Rp 19.003 Rp 18.723 Rp 18.993 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.423 8.2% 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 40.865 Rp 41.453 - - Rp 41.093 Rp 41.504 SipShop Rp 41.504 Rp 40.865 Rp 41.453 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 2.805 7.4% PROFIT IDV
13 355 Diamonds Rp 46.782 Rp 47.456 Rp 48.206 Rp 48.688 Rp 47.036 Rp 47.506 SipShop Rp 47.506 Rp 46.782 Rp 47.456 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 3.532 8.2% PROFIT IDV
14 360 Diamonds Rp 47.646 Rp 48.332 Rp 49.171 Rp 49.663 Rp 47.904 Rp 48.383 SipShop Rp 48.383 Rp 47.646 Rp 48.332 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 3.531 8.0% PROFIT IDV
15 10 Diamonds Rp 1.711 Rp 1.736 Rp 1.930 Rp 1.949 Rp 1.729 Rp 1.746 SipShop Rp 1.746 Rp 1.711 Rp 1.736 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -19 -1.1% LOSS IDV
16 15 Diamonds Rp 2.569 Rp 2.606 Rp 2.894 Rp 2.923 Rp 2.590 Rp 2.616 SipShop Rp 2.616 Rp 2.569 Rp 2.606 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -26 -1.0% LOSS IDV
17 20 Diamonds Rp 3.426 Rp 3.475 Rp 3.859 Rp 3.898 Rp 3.451 Rp 3.486 SipShop Rp 3.486 Rp 3.426 Rp 3.475 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp -34 -1.0% LOSS IDV
18 25 Diamonds Rp 4.283 Rp 4.345 Rp 4.823 Rp 4.871 Rp 4.312 Rp 4.355 SipShop Rp 4.355 Rp 4.283 Rp 4.345 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -42 -1.0% LOSS IDV
19 30 Diamonds Rp 5.141 Rp 5.215 Rp 5.788 Rp 5.846 Rp 5.174 Rp 5.226 SipShop Rp 5.226 Rp 5.141 Rp 5.215 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -49 -0.9% LOSS IDV
20 40 Diamonds Rp 6.471 Rp 6.564 Rp 7.717 Rp 7.794 Rp 6.510 Rp 6.575 SipShop Rp 6.575 Rp 6.471 Rp 6.564 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -449 -6.5% LOSS IDV
21 50 Diamonds Rp 6.849 Rp 6.948 Rp 7.714 Rp 7.791 Rp 6.889 Rp 6.958 SipShop Rp 6.958 Rp 6.849 Rp 6.948 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -71 -1.0% 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 10.217 Rp 10.364 Rp 10.607 Rp 10.713 Rp 10.272 Rp 10.375 SipShop Rp 10.375 Rp 10.217 Rp 10.364 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 702 7.4% PROFIT IDV
24 80 Diamonds Rp 11.075 Rp 11.234 Rp 11.571 Rp 11.687 Rp 11.134 Rp 11.245 SipShop Rp 11.245 Rp 11.075 Rp 11.234 Rp 11 Rp 10 Rp 1 KEEP Rp 10.380 Rp 695 6.7% PROFIT IDV
25 90 Diamonds Rp 12.796 Rp 12.980 Rp 13.501 Rp 13.636 Rp 12.862 Rp 12.991 SipShop Rp 12.991 Rp 12.796 Rp 12.980 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 686 5.7% PROFIT IDV
26 120 Diamonds Rp 16.215 Rp 16.448 Rp 17.356 Rp 17.530 Rp 16.296 Rp 16.459 SipShop Rp 16.459 Rp 16.215 Rp 16.448 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 645 4.1% PROFIT IDV
27 130 Diamonds Rp 17.942 Rp 18.200 Rp 19.285 Rp 19.478 Rp 18.031 Rp 18.211 SipShop Rp 18.211 Rp 17.942 Rp 18.200 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 642 3.7% PROFIT IDV
28 145 Diamonds Rp 19.587 Rp 19.869 Rp 20.248 Rp 20.450 Rp 19.683 Rp 19.880 SipShop Rp 19.880 Rp 19.587 Rp 19.869 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.422 7.8% PROFIT IDV
29 150 Diamonds Rp 20.444 Rp 20.738 Rp 21.212 Rp 21.424 Rp 20.544 Rp 20.749 SipShop Rp 20.749 Rp 20.444 Rp 20.738 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.414 7.4% PROFIT IDV
30 160 Diamonds Rp 22.160 Rp 22.479 Rp 23.141 Rp 23.372 Rp 22.267 Rp 22.490 SipShop Rp 22.490 Rp 22.160 Rp 22.479 Rp 11 Rp 10 Rp 1 KEEP Rp 20.760 Rp 1.400 6.7% PROFIT IDV
31 170 Diamonds Rp 23.088 Rp 23.420 Rp 25.071 Rp 25.322 Rp 23.199 Rp 23.431 SipShop Rp 23.431 Rp 23.088 Rp 23.420 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 598 2.7% PROFIT IDV
32 190 Diamonds Rp 25.537 Rp 25.905 Rp 26.998 Rp 27.268 Rp 25.698 Rp 25.955 SipShop Rp 25.955 Rp 25.537 Rp 25.905 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 1.317 5.4% 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 37.422 Rp 37.961 Rp 38.565 Rp 38.951 Rp 37.635 Rp 38.011 SipShop Rp 38.011 Rp 37.422 Rp 37.961 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.822 8.2% PROFIT IDV
35 375 Diamonds Rp 50.229 Rp 50.952 Rp 52.065 Rp 52.586 Rp 50.498 Rp 51.003 SipShop Rp 51.003 Rp 50.229 Rp 50.952 Rp 51 Rp 50 Rp 1 KEEP Rp 46.710 Rp 3.519 7.5% PROFIT IDV
36 400 Diamonds Rp 53.635 Rp 54.407 Rp 56.888 Rp 57.457 Rp 53.919 Rp 54.458 SipShop Rp 54.458 Rp 53.635 Rp 54.407 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 3.465 6.9% PROFIT IDV
37 405 Diamonds Rp 53.635 Rp 54.407 - - Rp 53.919 Rp 54.458 SipShop Rp 54.458 Rp 53.635 Rp 54.407 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 3.465 6.9% PROFIT IDV
38 425 Diamonds Rp 56.143 Rp 56.951 Rp 57.848 Rp 58.426 Rp 56.438 Rp 57.002 SipShop Rp 57.002 Rp 56.143 Rp 56.951 Rp 51 Rp 50 Rp 1 KEEP Rp 51.900 Rp 4.243 8.2% PROFIT IDV
39 475 Diamonds Rp 62.996 Rp 63.903 Rp 65.561 Rp 66.217 Rp 63.321 Rp 63.954 SipShop Rp 63.954 Rp 62.996 Rp 63.903 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 4.176 7.1% PROFIT IDV
40 495 Diamonds Rp 65.528 Rp 66.472 Rp 67.489 Rp 68.164 Rp 65.863 Rp 66.522 SipShop Rp 66.522 Rp 65.528 Rp 66.472 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 4.978 8.2% PROFIT IDV
41 500 Diamonds Rp 66.369 Rp 67.325 Rp 68.453 Rp 69.138 Rp 66.708 Rp 67.375 SipShop Rp 67.375 Rp 66.369 Rp 67.325 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 4.954 8.1% PROFIT IDV
42 510 Diamonds Rp 68.097 Rp 69.078 Rp 70.382 Rp 71.086 Rp 68.444 Rp 69.128 SipShop Rp 69.128 Rp 68.097 Rp 69.078 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 4.952 7.8% PROFIT IDV
43 545 Diamonds Rp 72.358 Rp 73.400 - - Rp 72.723 Rp 73.450 SipShop Rp 73.450 Rp 72.358 Rp 73.400 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 4.888 7.2% PROFIT IDV
44 565 Diamonds Rp 74.865 Rp 75.943 Rp 77.130 Rp 77.901 Rp 75.242 Rp 75.994 SipShop Rp 75.994 Rp 74.865 Rp 75.943 Rp 51 Rp 50 Rp 1 KEEP Rp 69.200 Rp 5.665 8.2% PROFIT IDV
45 635 Diamonds Rp 84.226 Rp 85.439 Rp 86.771 Rp 87.639 Rp 84.643 Rp 85.489 SipShop Rp 85.489 Rp 84.226 Rp 85.439 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 6.376 8.2% PROFIT IDV
46 720 Diamonds Rp 93.587 Rp 94.935 Rp 96.411 Rp 97.375 Rp 94.045 Rp 94.985 SipShop Rp 94.985 Rp 93.587 Rp 94.935 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 7.087 8.2% PROFIT IDV
47 725 Diamonds Rp 94.451 Rp 95.811 Rp 97.375 Rp 98.349 Rp 94.913 Rp 95.862 SipShop Rp 95.862 Rp 94.451 Rp 95.811 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 7.086 8.1% PROFIT IDV
48 740 Diamonds Rp 97.044 Rp 98.441 Rp 100.269 Rp 101.272 Rp 97.517 Rp 98.492 SipShop Rp 98.492 Rp 97.044 Rp 98.441 Rp 51 Rp 50 Rp 1 KEEP Rp 89.960 Rp 7.084 7.9% PROFIT IDV
49 770 Diamonds Rp 100.391 Rp 101.837 Rp 104.124 Rp 105.165 Rp 100.928 Rp 101.937 SipShop Rp 101.937 Rp 100.391 Rp 101.837 Rp 100 Rp 100 Rp 0 KEEP Rp 93.420 Rp 6.971 7.5% PROFIT IDV
50 790 Diamonds Rp 102.899 Rp 104.381 Rp 106.052 Rp 107.113 Rp 103.447 Rp 104.481 SipShop Rp 104.481 Rp 102.899 Rp 104.381 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 7.749 8.1% PROFIT IDV
51 800 Diamonds Rp 104.627 Rp 106.134 Rp 107.982 Rp 109.062 Rp 105.182 Rp 106.234 SipShop Rp 106.234 Rp 104.627 Rp 106.134 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 7.747 8.0% PROFIT IDV
52 860 Diamonds Rp 112.259 Rp 113.876 Rp 115.693 Rp 116.850 Rp 112.848 Rp 113.976 SipShop Rp 113.976 Rp 112.259 Rp 113.876 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 8.459 8.1% PROFIT IDV
53 1000 Diamonds Rp 130.982 Rp 132.868 Rp 134.976 Rp 136.326 Rp 131.652 Rp 132.969 SipShop Rp 132.969 Rp 130.982 Rp 132.868 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 9.882 8.2% PROFIT IDV
54 1050 Diamonds Rp 137.834 Rp 139.819 Rp 142.689 Rp 144.116 Rp 138.534 Rp 139.919 SipShop Rp 139.919 Rp 137.834 Rp 139.819 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 9.814 7.7% PROFIT IDV
55 1075 Diamonds Rp 140.343 Rp 142.364 Rp 144.616 Rp 146.062 Rp 141.053 Rp 142.464 SipShop Rp 142.464 Rp 140.343 Rp 142.364 Rp 100 Rp 100 Rp 0 KEEP Rp 129.750 Rp 10.593 8.2% PROFIT IDV
56 1080 Diamonds Rp 141.206 Rp 143.239 Rp 145.581 Rp 147.037 Rp 141.921 Rp 143.340 SipShop Rp 143.340 Rp 141.206 Rp 143.239 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 10.591 8.1% PROFIT IDV
57 1450 Diamonds Rp 187.148 Rp 189.843 Rp 192.820 Rp 194.748 Rp 188.062 Rp 189.943 SipShop Rp 189.943 Rp 187.148 Rp 189.843 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 14.148 8.2% PROFIT IDV
58 1440 Diamonds Rp 187.148 Rp 189.843 Rp 192.821 Rp 194.749 Rp 188.062 Rp 189.943 SipShop Rp 189.943 Rp 187.148 Rp 189.843 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 14.148 8.2% PROFIT IDV
59 2000 Diamonds Rp 260.087 Rp 263.832 Rp 268.986 Rp 271.676 Rp 261.716 Rp 264.333 SipShop Rp 264.333 Rp 260.087 Rp 263.832 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 18.752 7.8% PROFIT IDV
60 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
61 2140 Diamonds Rp 278.816 Rp 282.831 Rp 288.269 Rp 291.152 Rp 280.526 Rp 283.331 SipShop Rp 283.331 Rp 278.816 Rp 282.831 Rp 500 Rp 500 Rp 0 KEEP Rp 258.635 Rp 20.181 7.8% PROFIT IDV
62 2180 Diamonds Rp 280.461 Rp 284.500 Rp 289.230 Rp 292.122 Rp 282.178 Rp 285.000 SipShop Rp 285.000 Rp 280.461 Rp 284.500 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 20.961 8.1% PROFIT IDV
63 2200 Diamonds Rp 283.890 Rp 287.978 Rp 293.088 Rp 296.019 Rp 285.623 Rp 288.479 SipShop Rp 288.479 Rp 283.890 Rp 287.978 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 20.930 8.0% PROFIT IDV
64 2720 Diamonds Rp 352.871 Rp 357.952 Rp 365.399 Rp 369.053 Rp 354.904 Rp 358.453 SipShop Rp 358.453 Rp 352.871 Rp 357.952 Rp 501 Rp 500 Rp 1 KEEP Rp 326.970 Rp 25.901 7.9% PROFIT IDV
65 3000 Diamonds Rp 387.826 Rp 393.411 Rp 401.070 Rp 405.081 Rp 390.011 Rp 393.911 SipShop Rp 393.911 Rp 387.826 Rp 393.411 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 27.986 7.8% PROFIT IDV
66 3640 Diamonds Rp 467.745 Rp 474.481 Rp 482.049 Rp 486.869 Rp 470.278 Rp 474.981 SipShop Rp 474.981 Rp 467.745 Rp 474.481 Rp 500 Rp 500 Rp 0 KEEP Rp 432.500 Rp 35.245 8.1% PROFIT IDV
67 4000 Diamonds Rp 515.423 Rp 522.845 Rp 531.219 Rp 536.531 Rp 518.164 Rp 523.346 SipShop Rp 523.346 Rp 515.423 Rp 522.845 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 38.808 8.1% PROFIT IDV
68 4450 Diamonds Rp 574.181 Rp 582.449 Rp 591.960 Rp 597.880 Rp 577.178 Rp 582.950 SipShop Rp 582.950 Rp 574.181 Rp 582.449 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 43.071 8.1% PROFIT IDV
69 5500 Diamonds Rp 709.570 Rp 719.788 Rp 731.752 Rp 739.070 Rp 713.156 Rp 720.288 SipShop Rp 720.288 Rp 709.570 Rp 719.788 Rp 500 Rp 500 Rp 0 KEEP Rp 656.535 Rp 53.035 8.1% PROFIT IDV
70 6000 Diamonds Rp 773.473 Rp 784.611 Rp 798.275 Rp 806.258 Rp 777.339 Rp 785.112 SipShop Rp 785.112 Rp 773.473 Rp 784.611 Rp 501 Rp 500 Rp 1 KEEP Rp 716.220 Rp 57.253 8.0% PROFIT IDV
71 6480 Diamonds Rp 837.236 Rp 849.292 Rp 862.874 Rp 871.503 Rp 841.379 Rp 849.793 SipShop Rp 849.793 Rp 837.236 Rp 849.292 Rp 501 Rp 500 Rp 1 KEEP Rp 774.175 Rp 63.061 8.1% PROFIT IDV
72 7290 Diamonds Rp 937.671 Rp 951.173 Rp 964.097 Rp 973.738 Rp 942.251 Rp 951.674 SipShop Rp 951.674 Rp 937.671 Rp 951.173 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 70.941 8.2% PROFIT IDV
73 8010 Diamonds Rp 1.030.820 Rp 1.045.664 Rp 1.060.507 Rp 1.071.112 Rp 1.036.301 Rp 1.046.664 SipShop Rp 1.046.664 Rp 1.030.820 Rp 1.045.664 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 953.230 Rp 77.590 8.1% PROFIT IDV
74 9800 Diamonds Rp 1.262.422 Rp 1.280.601 Rp 1.299.605 Rp 1.312.601 Rp 1.268.912 Rp 1.281.601 SipShop Rp 1.281.601 Rp 1.262.422 Rp 1.280.601 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 94.672 8.1% PROFIT IDV
75 14580 Diamonds Rp 1.875.313 Rp 1.902.318 Rp 1.928.193 Rp 1.947.475 Rp 1.884.473 Rp 1.903.318 SipShop Rp 1.903.318 Rp 1.875.313 Rp 1.902.318 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 141.853 8.2% PROFIT IDV
76 36500 Diamonds Rp 4.694.867 Rp 4.762.473 Rp 4.820.483 Rp 4.868.688 Rp 4.716.311 Rp 4.763.474 SipShop Rp 4.763.474 Rp 4.694.867 Rp 4.762.473 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 356.027 8.2% PROFIT IDV
77 73100 Diamonds Rp 9.404.134 Rp 9.539.554 Rp 9.640.965 Rp 9.737.375 Rp 9.446.093 Rp 9.540.554 SipShop Rp 9.540.554 Rp 9.404.134 Rp 9.539.554 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 716.074 8.2% 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.