Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-10
77
Total Variants
46
Lower
29
Keep
2
Raise
64
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 1.832 Rp 1.858 Rp 1.930 Rp 1.949 Rp 1.847 Rp 1.865 SipShop Rp 1.865 Rp 1.828 Rp 1.854 Rp 7 Rp 10 Rp -3 LOWER Rp 1.730 Rp 102 5.9% PROFIT IDV
8 70 Diamonds Rp 9.173 Rp 9.305 Rp 9.642 Rp 9.738 Rp 9.213 Rp 9.305 SipShop Rp 9.305 Rp 9.163 Rp 9.295 Rp 0 Rp 10 Rp -10 LOWER Rp 8.650 Rp 523 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 18.356 Rp 18.620 Rp 19.283 Rp 19.476 Rp 18.425 Rp 18.609 SipShop Rp 18.609 Rp 18.334 Rp 18.598 Rp -11 Rp 10 Rp -21 LOWER Rp 17.300 Rp 1.056 6.1% 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 40.107 Rp 40.685 - - Rp 40.288 Rp 40.691 SipShop Rp 40.691 Rp 40.064 Rp 40.641 Rp 6 Rp 50 Rp -44 LOWER Rp 38.060 Rp 2.047 5.4% PROFIT IDV
13 355 Diamonds Rp 45.868 Rp 46.528 Rp 48.206 Rp 48.688 Rp 46.063 Rp 46.524 SipShop Rp 46.524 Rp 45.814 Rp 46.474 Rp -4 Rp 50 Rp -54 LOWER Rp 43.250 Rp 2.618 6.1% PROFIT IDV
14 360 Diamonds Rp 46.723 Rp 47.396 Rp 49.171 Rp 49.663 Rp 46.921 Rp 47.390 SipShop Rp 47.390 Rp 46.667 Rp 47.339 Rp -6 Rp 50 Rp -56 LOWER Rp 44.115 Rp 2.608 5.9% PROFIT IDV
15 10 Diamonds Rp 1.704 Rp 1.729 Rp 1.930 Rp 1.949 Rp 1.722 Rp 1.739 SipShop Rp 1.739 Rp 1.704 Rp 1.729 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -26 -1.5% LOSS 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 40 Diamonds Rp 6.357 Rp 6.449 Rp 7.717 Rp 7.794 Rp 6.388 Rp 6.452 SipShop Rp 6.452 Rp 6.350 Rp 6.441 Rp 3 Rp 10 Rp -7 LOWER Rp 6.920 Rp -563 -8.1% LOSS IDV
20 50 Diamonds Rp 6.830 Rp 6.928 Rp 7.714 Rp 7.791 Rp 6.870 Rp 6.939 SipShop Rp 6.939 Rp 6.830 Rp 6.928 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -90 -1.3% LOSS IDV
21 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
22 75 Diamonds Rp 10.028 Rp 10.172 Rp 10.607 Rp 10.713 Rp 10.071 Rp 10.172 SipShop Rp 10.172 Rp 10.017 Rp 10.161 Rp 0 Rp 10 Rp -10 LOWER Rp 9.515 Rp 513 5.4% PROFIT IDV
23 80 Diamonds Rp 10.882 Rp 11.039 Rp 11.571 Rp 11.687 Rp 10.929 Rp 11.038 SipShop Rp 11.038 Rp 10.871 Rp 11.028 Rp -1 Rp 10 Rp -11 LOWER Rp 10.380 Rp 502 4.8% PROFIT IDV
24 90 Diamonds Rp 12.596 Rp 12.777 Rp 13.501 Rp 13.636 Rp 12.650 Rp 12.777 SipShop Rp 12.777 Rp 12.585 Rp 12.766 Rp 0 Rp 10 Rp -10 LOWER Rp 12.110 Rp 486 4.0% PROFIT IDV
25 120 Diamonds Rp 16.013 Rp 16.244 Rp 17.356 Rp 17.530 Rp 16.082 Rp 16.243 SipShop Rp 16.243 Rp 16.002 Rp 16.232 Rp -1 Rp 10 Rp -11 LOWER Rp 15.570 Rp 443 2.8% PROFIT IDV
26 130 Diamonds Rp 17.721 Rp 17.976 Rp 19.285 Rp 19.478 Rp 17.798 Rp 17.976 SipShop Rp 17.976 Rp 17.710 Rp 17.965 Rp 0 Rp 10 Rp -10 LOWER Rp 17.300 Rp 421 2.4% PROFIT IDV
27 145 Diamonds Rp 19.211 Rp 19.488 Rp 20.248 Rp 20.450 Rp 19.283 Rp 19.476 SipShop Rp 19.476 Rp 19.189 Rp 19.465 Rp -12 Rp 10 Rp -22 LOWER Rp 18.165 Rp 1.046 5.8% PROFIT IDV
28 150 Diamonds Rp 20.066 Rp 20.355 Rp 21.212 Rp 21.424 Rp 20.141 Rp 20.342 SipShop Rp 20.342 Rp 20.043 Rp 20.332 Rp -13 Rp 10 Rp -23 LOWER Rp 19.030 Rp 1.036 5.4% PROFIT IDV
29 160 Diamonds Rp 21.774 Rp 22.088 Rp 23.141 Rp 23.372 Rp 21.857 Rp 22.076 SipShop Rp 22.076 Rp 21.752 Rp 22.065 Rp -12 Rp 10 Rp -22 LOWER Rp 20.760 Rp 1.014 4.9% PROFIT IDV
30 170 Diamonds Rp 22.847 Rp 23.176 Rp 25.071 Rp 25.322 Rp 22.946 Rp 23.175 SipShop Rp 23.175 Rp 22.836 Rp 23.165 Rp -1 Rp 10 Rp -11 LOWER Rp 22.490 Rp 357 1.6% PROFIT IDV
31 190 Diamonds Rp 25.151 Rp 25.513 Rp 26.998 Rp 27.268 Rp 25.289 Rp 25.542 SipShop Rp 25.542 Rp 25.130 Rp 25.492 Rp 29 Rp 50 Rp -21 LOWER Rp 24.220 Rp 931 3.8% PROFIT IDV
32 200 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
33 280 Diamonds Rp 36.690 Rp 37.218 Rp 38.565 Rp 38.951 Rp 36.856 Rp 37.225 SipShop Rp 37.225 Rp 36.647 Rp 37.175 Rp 7 Rp 50 Rp -43 LOWER Rp 34.600 Rp 2.090 6.0% PROFIT IDV
34 375 Diamonds Rp 49.286 Rp 49.996 Rp 52.065 Rp 52.586 Rp 49.495 Rp 49.990 SipShop Rp 49.990 Rp 49.231 Rp 49.940 Rp -6 Rp 50 Rp -56 LOWER Rp 46.710 Rp 2.576 5.5% PROFIT IDV
35 405 Diamonds Rp 52.703 Rp 53.462 - - Rp 52.927 Rp 53.456 SipShop Rp 53.456 Rp 52.647 Rp 53.405 Rp -6 Rp 50 Rp -56 LOWER Rp 50.170 Rp 2.533 5.0% PROFIT IDV
36 400 Diamonds Rp 52.703 Rp 53.462 Rp 56.888 Rp 57.457 Rp 52.927 Rp 53.456 SipShop Rp 53.456 Rp 52.647 Rp 53.405 Rp -6 Rp 50 Rp -56 LOWER Rp 50.170 Rp 2.533 5.0% PROFIT IDV
37 425 Diamonds Rp 55.046 Rp 55.839 Rp 57.848 Rp 58.426 Rp 55.270 Rp 55.823 SipShop Rp 55.823 Rp 54.981 Rp 55.773 Rp -16 Rp 50 Rp -66 LOWER Rp 51.900 Rp 3.146 6.1% PROFIT IDV
38 475 Diamonds Rp 61.880 Rp 62.771 Rp 65.561 Rp 66.217 Rp 62.134 Rp 62.755 SipShop Rp 62.755 Rp 61.814 Rp 62.704 Rp -16 Rp 50 Rp -66 LOWER Rp 58.820 Rp 3.060 5.2% PROFIT IDV
39 495 Diamonds Rp 64.225 Rp 65.150 Rp 67.489 Rp 68.164 Rp 64.477 Rp 65.122 SipShop Rp 65.122 Rp 64.148 Rp 65.072 Rp -28 Rp 50 Rp -78 LOWER Rp 60.550 Rp 3.675 6.1% PROFIT IDV
40 500 Diamonds Rp 65.078 Rp 66.015 Rp 68.453 Rp 69.138 Rp 65.335 Rp 65.988 SipShop Rp 65.988 Rp 65.001 Rp 65.937 Rp -27 Rp 50 Rp -77 LOWER Rp 61.415 Rp 3.663 6.0% PROFIT IDV
41 510 Diamonds Rp 66.787 Rp 67.749 Rp 70.382 Rp 71.086 Rp 67.051 Rp 67.722 SipShop Rp 67.722 Rp 66.711 Rp 67.672 Rp -27 Rp 50 Rp -77 LOWER Rp 63.145 Rp 3.642 5.8% PROFIT IDV
42 545 Diamonds Rp 71.058 Rp 72.081 - - Rp 71.341 Rp 72.054 SipShop Rp 72.054 Rp 70.981 Rp 72.003 Rp -27 Rp 50 Rp -77 LOWER Rp 67.470 Rp 3.588 5.3% PROFIT IDV
43 565 Diamonds Rp 73.402 Rp 74.459 Rp 77.130 Rp 77.901 Rp 73.684 Rp 74.421 SipShop Rp 74.421 Rp 73.315 Rp 74.371 Rp -38 Rp 50 Rp -88 LOWER Rp 69.200 Rp 4.202 6.1% PROFIT IDV
44 635 Diamonds Rp 82.580 Rp 83.769 Rp 86.771 Rp 87.639 Rp 82.891 Rp 83.720 SipShop Rp 83.720 Rp 82.482 Rp 83.670 Rp -49 Rp 50 Rp -99 LOWER Rp 77.850 Rp 4.730 6.1% PROFIT IDV
45 720 Diamonds Rp 91.758 Rp 93.079 Rp 96.411 Rp 97.375 Rp 92.098 Rp 93.019 SipShop Rp 93.019 Rp 91.649 Rp 92.969 Rp -60 Rp 50 Rp -110 LOWER Rp 86.500 Rp 5.258 6.1% PROFIT IDV
46 725 Diamonds Rp 92.493 Rp 93.825 Rp 97.375 Rp 98.349 Rp 92.956 Rp 93.886 SipShop Rp 93.886 Rp 92.503 Rp 93.835 Rp 61 Rp 50 Rp 11 RAISE Rp 87.365 Rp 5.128 5.9% PROFIT IDV
47 740 Diamonds Rp 95.078 Rp 96.447 Rp 100.269 Rp 101.272 Rp 95.530 Rp 96.485 SipShop Rp 96.485 Rp 95.066 Rp 96.435 Rp 38 Rp 50 Rp -12 LOWER Rp 89.960 Rp 5.118 5.7% PROFIT IDV
48 770 Diamonds Rp 98.438 Rp 99.856 Rp 104.124 Rp 105.165 Rp 98.962 Rp 99.952 SipShop Rp 99.952 Rp 98.483 Rp 99.901 Rp 96 Rp 50 Rp 46 RAISE Rp 93.420 Rp 5.018 5.4% PROFIT IDV
49 790 Diamonds Rp 100.887 Rp 102.340 Rp 106.052 Rp 107.113 Rp 101.305 Rp 102.318 SipShop Rp 102.318 Rp 100.766 Rp 102.217 Rp -22 Rp 100 Rp -122 LOWER Rp 95.150 Rp 5.737 6.0% PROFIT IDV
50 800 Diamonds Rp 102.595 Rp 104.072 Rp 107.982 Rp 109.062 Rp 103.021 Rp 104.051 SipShop Rp 104.051 Rp 102.475 Rp 103.951 Rp -21 Rp 100 Rp -121 LOWER Rp 96.880 Rp 5.715 5.9% PROFIT IDV
51 860 Diamonds Rp 110.065 Rp 111.650 Rp 115.693 Rp 116.850 Rp 110.512 Rp 111.617 SipShop Rp 111.617 Rp 109.933 Rp 111.516 Rp -33 Rp 100 Rp -133 LOWER Rp 103.800 Rp 6.265 6.0% PROFIT IDV
52 930 Diamonds Rp 119.243 Rp 120.960 Rp 125.335 Rp 126.588 Rp 119.719 Rp 120.916 SipShop Rp 120.916 Rp 119.100 Rp 120.815 Rp -44 Rp 100 Rp -144 LOWER Rp 112.450 Rp 6.793 6.0% PROFIT IDV
53 1000 Diamonds Rp 128.421 Rp 130.270 Rp 134.976 Rp 136.326 Rp 128.926 Rp 130.215 SipShop Rp 130.215 Rp 128.267 Rp 130.114 Rp -55 Rp 100 Rp -155 LOWER Rp 121.100 Rp 7.321 6.0% PROFIT IDV
54 1050 Diamonds Rp 135.255 Rp 137.203 Rp 142.689 Rp 144.116 Rp 135.790 Rp 137.148 SipShop Rp 137.148 Rp 135.102 Rp 137.047 Rp -55 Rp 100 Rp -155 LOWER Rp 128.020 Rp 7.235 5.7% PROFIT IDV
55 1075 Diamonds Rp 137.599 Rp 139.580 Rp 144.616 Rp 146.062 Rp 138.133 Rp 139.514 SipShop Rp 139.514 Rp 137.434 Rp 139.413 Rp -66 Rp 100 Rp -166 LOWER Rp 129.750 Rp 7.849 6.0% PROFIT IDV
56 1080 Diamonds Rp 138.454 Rp 140.448 Rp 145.581 Rp 147.037 Rp 138.991 Rp 140.381 SipShop Rp 140.381 Rp 138.289 Rp 140.280 Rp -67 Rp 100 Rp -167 LOWER Rp 130.615 Rp 7.839 6.0% PROFIT IDV
57 1450 Diamonds Rp 183.489 Rp 186.131 Rp 192.820 Rp 194.748 Rp 184.168 Rp 186.010 SipShop Rp 186.010 Rp 183.270 Rp 185.909 Rp -121 Rp 100 Rp -221 LOWER Rp 173.000 Rp 10.489 6.1% PROFIT IDV
58 1440 Diamonds Rp 183.489 Rp 186.131 Rp 192.821 Rp 194.749 Rp 184.168 Rp 186.010 SipShop Rp 186.010 Rp 183.270 Rp 185.909 Rp -121 Rp 100 Rp -221 LOWER Rp 173.000 Rp 10.489 6.1% PROFIT IDV
59 2000 Diamonds Rp 255.029 Rp 258.701 Rp 268.986 Rp 271.676 Rp 256.339 Rp 258.902 SipShop Rp 258.902 Rp 254.733 Rp 258.401 Rp 201 Rp 500 Rp -299 LOWER Rp 241.335 Rp 13.694 5.7% 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 273.386 Rp 277.323 Rp 288.269 Rp 291.152 Rp 274.753 Rp 277.501 SipShop Rp 277.501 Rp 273.068 Rp 277.000 Rp 178 Rp 500 Rp -322 LOWER Rp 258.635 Rp 14.751 5.7% PROFIT IDV
62 2180 Diamonds Rp 274.875 Rp 278.833 Rp 289.230 Rp 292.122 Rp 276.238 Rp 279.000 SipShop Rp 279.000 Rp 274.546 Rp 278.499 Rp 167 Rp 500 Rp -333 LOWER Rp 259.500 Rp 15.375 5.9% PROFIT IDV
63 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
64 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
65 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
66 3640 Diamonds Rp 458.435 Rp 465.036 Rp 482.049 Rp 486.869 Rp 460.928 Rp 465.537 SipShop Rp 465.537 Rp 458.435 Rp 465.036 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 25.935 6.0% PROFIT IDV
67 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
68 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
69 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
70 6000 Diamonds Rp 758.331 Rp 769.251 Rp 798.275 Rp 806.258 Rp 762.130 Rp 769.751 SipShop Rp 769.751 Rp 758.331 Rp 769.251 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 42.111 5.9% PROFIT IDV
71 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
72 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
73 8010 Diamonds Rp 1.010.332 Rp 1.024.881 Rp 1.060.507 Rp 1.071.112 Rp 1.015.724 Rp 1.025.881 SipShop Rp 1.025.881 Rp 1.010.332 Rp 1.024.881 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 953.230 Rp 57.102 6.0% PROFIT IDV
74 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
75 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
76 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
77 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.