Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-18
76
Total Variants
47
Lower
29
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 25.628 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 BP Card Rp 43.021 Rp 43.641 Rp 44.141 Rp 44.582 Rp 42.928 Rp 43.357 SipShop Rp 43.357 Rp 42.692 Rp 43.307 Rp -284 Rp 50 Rp -334 LOWER - - - - -
4 5 Diamonds Rp 851 Rp 863 Rp 965 Rp 975 Rp 865 Rp 874 SipShop Rp 874 Rp 851 Rp 863 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -14 -1.6% LOSS IDV
5 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
6 70 Diamonds Rp 9.218 Rp 9.351 Rp 9.642 Rp 9.738 Rp 9.262 Rp 9.355 SipShop Rp 9.355 Rp 9.212 Rp 9.345 Rp 4 Rp 10 Rp -6 LOWER Rp 8.650 Rp 568 6.6% PROFIT IDV
7 100 Diamonds Rp 13.680 Rp 13.877 Rp 15.430 Rp 15.584 Rp 13.687 Rp 13.824 SipShop Rp 13.824 Rp 13.617 Rp 13.813 Rp -53 Rp 10 Rp -63 LOWER Rp 13.840 Rp -160 -1.2% LOSS IDV
8 140 Diamonds Rp 18.444 Rp 18.710 Rp 19.283 Rp 19.476 Rp 18.524 Rp 18.709 SipShop Rp 18.709 Rp 18.433 Rp 18.698 Rp -1 Rp 10 Rp -11 LOWER Rp 17.300 Rp 1.144 6.6% PROFIT IDV
9 210 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
10 300 Diamonds Rp 40.286 Rp 40.866 - - Rp 40.486 Rp 40.891 SipShop Rp 40.891 Rp 40.261 Rp 40.841 Rp 25 Rp 50 Rp -25 LOWER Rp 38.060 Rp 2.226 5.8% PROFIT IDV
11 355 Diamonds Rp 46.087 Rp 46.751 Rp 48.206 Rp 48.688 Rp 46.310 Rp 46.773 SipShop Rp 46.773 Rp 46.059 Rp 46.722 Rp 22 Rp 50 Rp -28 LOWER Rp 43.250 Rp 2.837 6.6% PROFIT IDV
12 360 Diamonds Rp 46.943 Rp 47.619 Rp 49.171 Rp 49.663 Rp 47.168 Rp 47.640 SipShop Rp 47.640 Rp 46.914 Rp 47.590 Rp 21 Rp 50 Rp -29 LOWER Rp 44.115 Rp 2.828 6.4% PROFIT IDV
13 10 Diamonds Rp 1.706 Rp 1.731 Rp 1.930 Rp 1.949 Rp 1.724 Rp 1.741 SipShop Rp 1.741 Rp 1.706 Rp 1.731 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -24 -1.4% LOSS IDV
14 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
15 20 Diamonds Rp 3.416 Rp 3.465 Rp 3.859 Rp 3.898 Rp 3.438 Rp 3.472 SipShop Rp 3.472 Rp 3.412 Rp 3.461 Rp 7 Rp 10 Rp -3 LOWER Rp 3.460 Rp -44 -1.3% LOSS IDV
16 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
17 30 Diamonds Rp 5.129 Rp 5.203 Rp 5.788 Rp 5.846 Rp 5.154 Rp 5.206 SipShop Rp 5.206 Rp 5.122 Rp 5.196 Rp 3 Rp 10 Rp -7 LOWER Rp 5.190 Rp -61 -1.2% LOSS IDV
18 40 Diamonds Rp 6.384 Rp 6.476 Rp 7.717 Rp 7.794 Rp 6.422 Rp 6.486 SipShop Rp 6.486 Rp 6.384 Rp 6.476 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -536 -7.7% LOSS IDV
19 50 Diamonds Rp 6.835 Rp 6.933 Rp 7.714 Rp 7.791 Rp 6.844 Rp 6.912 SipShop Rp 6.912 Rp 6.804 Rp 6.902 Rp -21 Rp 10 Rp -31 LOWER Rp 6.920 Rp -85 -1.2% LOSS IDV
20 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
21 75 Diamonds Rp 10.072 Rp 10.217 Rp 10.607 Rp 10.713 Rp 10.120 Rp 10.221 SipShop Rp 10.221 Rp 10.066 Rp 10.211 Rp 4 Rp 10 Rp -6 LOWER Rp 9.515 Rp 557 5.9% PROFIT IDV
22 80 Diamonds Rp 10.928 Rp 11.085 Rp 11.571 Rp 11.687 Rp 10.978 Rp 11.088 SipShop Rp 11.088 Rp 10.920 Rp 11.077 Rp 3 Rp 10 Rp -7 LOWER Rp 10.380 Rp 548 5.3% PROFIT IDV
23 90 Diamonds Rp 12.644 Rp 12.826 Rp 13.501 Rp 13.636 Rp 12.700 Rp 12.827 SipShop Rp 12.827 Rp 12.635 Rp 12.817 Rp 1 Rp 10 Rp -9 LOWER Rp 12.110 Rp 534 4.4% PROFIT IDV
24 120 Diamonds Rp 16.062 Rp 16.293 Rp 17.356 Rp 17.530 Rp 16.106 Rp 16.267 SipShop Rp 16.267 Rp 16.026 Rp 16.257 Rp -26 Rp 10 Rp -36 LOWER Rp 15.570 Rp 492 3.2% PROFIT IDV
25 130 Diamonds Rp 17.774 Rp 18.030 Rp 19.285 Rp 19.478 Rp 17.822 Rp 18.000 SipShop Rp 18.000 Rp 17.734 Rp 17.989 Rp -30 Rp 10 Rp -40 LOWER Rp 17.300 Rp 474 2.7% PROFIT IDV
26 145 Diamonds Rp 19.301 Rp 19.579 Rp 20.248 Rp 20.450 Rp 19.382 Rp 19.576 SipShop Rp 19.576 Rp 19.288 Rp 19.566 Rp -3 Rp 10 Rp -13 LOWER Rp 18.165 Rp 1.136 6.3% PROFIT IDV
27 150 Diamonds Rp 20.156 Rp 20.446 Rp 21.212 Rp 21.424 Rp 20.240 Rp 20.442 SipShop Rp 20.442 Rp 20.141 Rp 20.431 Rp -4 Rp 10 Rp -14 LOWER Rp 19.030 Rp 1.126 5.9% PROFIT IDV
28 160 Diamonds Rp 21.867 Rp 22.182 Rp 23.141 Rp 23.372 Rp 21.956 Rp 22.176 SipShop Rp 22.176 Rp 21.851 Rp 22.166 Rp -6 Rp 10 Rp -16 LOWER Rp 20.760 Rp 1.107 5.3% PROFIT IDV
29 170 Diamonds Rp 22.902 Rp 23.232 Rp 25.071 Rp 25.322 Rp 23.012 Rp 23.242 SipShop Rp 23.242 Rp 22.902 Rp 23.232 Rp 10 Rp 10 Rp 0 KEEP Rp 22.490 Rp 412 1.8% PROFIT IDV
30 190 Diamonds Rp 25.245 Rp 25.609 Rp 26.998 Rp 27.268 Rp 25.362 Rp 25.616 SipShop Rp 25.616 Rp 25.203 Rp 25.566 Rp 7 Rp 50 Rp -43 LOWER Rp 24.220 Rp 1.025 4.2% PROFIT IDV
31 200 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
32 280 Diamonds Rp 36.866 Rp 37.397 Rp 38.565 Rp 38.951 Rp 37.054 Rp 37.425 SipShop Rp 37.425 Rp 36.844 Rp 37.375 Rp 28 Rp 50 Rp -22 LOWER Rp 34.600 Rp 2.266 6.5% PROFIT IDV
33 375 Diamonds Rp 49.509 Rp 50.222 Rp 52.065 Rp 52.586 Rp 49.742 Rp 50.239 SipShop Rp 50.239 Rp 49.476 Rp 50.188 Rp 17 Rp 50 Rp -33 LOWER Rp 46.710 Rp 2.799 6.0% PROFIT IDV
34 405 Diamonds Rp 52.926 Rp 53.688 - - Rp 53.148 Rp 53.679 SipShop Rp 53.679 Rp 52.867 Rp 53.628 Rp -9 Rp 50 Rp -59 LOWER Rp 50.170 Rp 2.756 5.5% PROFIT IDV
35 400 Diamonds Rp 52.926 Rp 53.688 Rp 56.888 Rp 57.457 Rp 53.148 Rp 53.679 SipShop Rp 53.679 Rp 52.867 Rp 53.628 Rp -9 Rp 50 Rp -59 LOWER Rp 50.170 Rp 2.756 5.5% PROFIT IDV
36 425 Diamonds Rp 55.309 Rp 56.105 Rp 57.848 Rp 58.426 Rp 55.567 Rp 56.123 SipShop Rp 56.123 Rp 55.277 Rp 56.073 Rp 18 Rp 50 Rp -32 LOWER Rp 51.900 Rp 3.409 6.6% PROFIT IDV
37 475 Diamonds Rp 62.149 Rp 63.044 Rp 65.561 Rp 66.217 Rp 62.405 Rp 63.029 SipShop Rp 63.029 Rp 62.084 Rp 62.978 Rp -15 Rp 50 Rp -65 LOWER Rp 58.820 Rp 3.329 5.7% PROFIT IDV
38 495 Diamonds Rp 64.531 Rp 65.460 Rp 67.489 Rp 68.164 Rp 64.823 Rp 65.471 SipShop Rp 65.471 Rp 64.492 Rp 65.421 Rp 11 Rp 50 Rp -39 LOWER Rp 60.550 Rp 3.981 6.6% PROFIT IDV
39 500 Diamonds Rp 65.386 Rp 66.328 Rp 68.453 Rp 69.138 Rp 65.681 Rp 66.338 SipShop Rp 66.338 Rp 65.347 Rp 66.288 Rp 10 Rp 50 Rp -40 LOWER Rp 61.415 Rp 3.971 6.5% PROFIT IDV
40 510 Diamonds Rp 67.096 Rp 68.062 Rp 70.382 Rp 71.086 Rp 67.397 Rp 68.071 SipShop Rp 68.071 Rp 67.055 Rp 68.021 Rp 9 Rp 50 Rp -41 LOWER Rp 63.145 Rp 3.951 6.3% PROFIT IDV
41 545 Diamonds Rp 71.370 Rp 72.398 - - Rp 71.661 Rp 72.378 SipShop Rp 72.378 Rp 71.301 Rp 72.328 Rp -20 Rp 50 Rp -70 LOWER Rp 67.470 Rp 3.900 5.8% PROFIT IDV
42 565 Diamonds Rp 73.752 Rp 74.814 Rp 77.130 Rp 77.901 Rp 74.080 Rp 74.821 SipShop Rp 74.821 Rp 73.709 Rp 74.770 Rp 7 Rp 50 Rp -43 LOWER Rp 69.200 Rp 4.552 6.6% PROFIT IDV
43 635 Diamonds Rp 82.975 Rp 84.170 Rp 86.771 Rp 87.639 Rp 83.336 Rp 84.169 SipShop Rp 84.169 Rp 82.924 Rp 84.118 Rp -1 Rp 50 Rp -51 LOWER Rp 77.850 Rp 5.125 6.6% PROFIT IDV
44 720 Diamonds Rp 92.196 Rp 93.524 Rp 96.411 Rp 97.375 Rp 92.593 Rp 93.519 SipShop Rp 93.519 Rp 92.142 Rp 93.469 Rp -5 Rp 50 Rp -55 LOWER Rp 86.500 Rp 5.696 6.6% PROFIT IDV
45 725 Diamonds Rp 93.052 Rp 94.392 Rp 97.375 Rp 98.349 Rp 93.451 Rp 94.386 SipShop Rp 94.386 Rp 92.996 Rp 94.335 Rp -6 Rp 50 Rp -56 LOWER Rp 87.365 Rp 5.687 6.5% PROFIT IDV
46 740 Diamonds Rp 95.618 Rp 96.995 Rp 100.269 Rp 101.272 Rp 96.025 Rp 96.985 SipShop Rp 96.985 Rp 95.558 Rp 96.934 Rp -10 Rp 50 Rp -60 LOWER Rp 89.960 Rp 5.658 6.3% PROFIT IDV
47 770 Diamonds Rp 98.986 Rp 100.411 Rp 104.124 Rp 105.165 Rp 99.431 Rp 100.425 SipShop Rp 100.425 Rp 98.900 Rp 100.324 Rp 14 Rp 100 Rp -86 LOWER Rp 93.420 Rp 5.566 6.0% PROFIT IDV
48 790 Diamonds Rp 101.369 Rp 102.829 Rp 106.052 Rp 107.113 Rp 101.849 Rp 102.867 SipShop Rp 102.867 Rp 101.308 Rp 102.767 Rp 38 Rp 100 Rp -62 LOWER Rp 95.150 Rp 6.219 6.5% PROFIT IDV
49 800 Diamonds Rp 103.079 Rp 104.563 Rp 107.982 Rp 109.062 Rp 103.565 Rp 104.601 SipShop Rp 104.601 Rp 103.017 Rp 104.500 Rp 38 Rp 100 Rp -62 LOWER Rp 96.880 Rp 6.199 6.4% PROFIT IDV
50 860 Diamonds Rp 110.591 Rp 112.184 Rp 115.693 Rp 116.850 Rp 111.106 Rp 112.217 SipShop Rp 112.217 Rp 110.525 Rp 112.117 Rp 33 Rp 100 Rp -67 LOWER Rp 103.800 Rp 6.791 6.5% PROFIT IDV
51 930 Diamonds Rp 119.812 Rp 121.537 Rp 125.335 Rp 126.588 Rp 120.362 Rp 121.566 SipShop Rp 121.566 Rp 119.741 Rp 121.465 Rp 29 Rp 100 Rp -71 LOWER Rp 112.450 Rp 7.362 6.5% PROFIT IDV
52 1000 Diamonds Rp 129.034 Rp 130.892 Rp 134.976 Rp 136.326 Rp 129.619 Rp 130.915 SipShop Rp 130.915 Rp 128.958 Rp 130.815 Rp 23 Rp 100 Rp -77 LOWER Rp 121.100 Rp 7.934 6.6% PROFIT IDV
53 1050 Diamonds Rp 135.874 Rp 137.831 Rp 142.689 Rp 144.116 Rp 136.457 Rp 137.822 SipShop Rp 137.822 Rp 135.766 Rp 137.721 Rp -9 Rp 100 Rp -109 LOWER Rp 128.020 Rp 7.854 6.1% PROFIT IDV
54 1075 Diamonds Rp 138.257 Rp 140.248 Rp 144.616 Rp 146.062 Rp 138.875 Rp 140.264 SipShop Rp 140.264 Rp 138.174 Rp 140.164 Rp 16 Rp 100 Rp -84 LOWER Rp 129.750 Rp 8.507 6.6% PROFIT IDV
55 1080 Diamonds Rp 139.111 Rp 141.114 Rp 145.581 Rp 147.037 Rp 139.733 Rp 141.130 SipShop Rp 141.130 Rp 139.027 Rp 141.029 Rp 16 Rp 100 Rp -84 LOWER Rp 130.615 Rp 8.496 6.5% PROFIT IDV
56 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
57 1450 Diamonds Rp 184.366 Rp 187.021 Rp 192.820 Rp 194.748 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
58 2000 Diamonds Rp 256.219 Rp 259.909 Rp 268.986 Rp 271.676 Rp 257.831 Rp 260.409 SipShop Rp 260.409 Rp 256.219 Rp 259.909 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 14.884 6.2% PROFIT IDV
59 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
60 2140 Diamonds Rp 274.663 Rp 278.618 Rp 288.269 Rp 291.152 Rp 276.355 Rp 279.119 SipShop Rp 279.119 Rp 274.663 Rp 278.618 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 16.028 6.2% PROFIT IDV
61 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
62 2200 Diamonds Rp 279.610 Rp 283.636 Rp 293.088 Rp 296.019 Rp 281.324 Rp 284.137 SipShop Rp 284.137 Rp 279.610 Rp 283.636 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 16.650 6.3% PROFIT IDV
63 2720 Diamonds Rp 347.581 Rp 352.586 Rp 365.399 Rp 369.053 Rp 349.591 Rp 353.087 SipShop Rp 353.087 Rp 347.581 Rp 352.586 Rp 501 Rp 500 Rp 1 KEEP Rp 326.970 Rp 20.611 6.3% PROFIT IDV
64 3000 Diamonds Rp 382.086 Rp 387.588 Rp 401.070 Rp 405.081 Rp 384.247 Rp 388.089 SipShop Rp 388.089 Rp 382.086 Rp 387.588 Rp 501 Rp 500 Rp 1 KEEP Rp 359.840 Rp 22.246 6.2% PROFIT IDV
65 3640 Diamonds Rp 460.625 Rp 467.258 Rp 482.049 Rp 486.869 Rp 463.128 Rp 467.759 SipShop Rp 467.759 Rp 460.625 Rp 467.258 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 28.125 6.5% PROFIT IDV
66 4000 Diamonds Rp 507.590 Rp 514.899 Rp 531.219 Rp 536.531 Rp 510.297 Rp 515.400 SipShop Rp 515.400 Rp 507.590 Rp 514.899 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 30.975 6.5% PROFIT IDV
67 4450 Diamonds Rp 565.486 Rp 573.629 Rp 591.960 Rp 597.880 Rp 568.446 Rp 574.130 SipShop Rp 574.130 Rp 565.486 Rp 573.629 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 34.376 6.5% PROFIT IDV
68 5500 Diamonds Rp 698.867 Rp 708.931 Rp 731.752 Rp 739.070 Rp 702.407 Rp 709.431 SipShop Rp 709.431 Rp 698.867 Rp 708.931 Rp 500 Rp 500 Rp 0 KEEP Rp 656.535 Rp 42.332 6.4% PROFIT IDV
69 6000 Diamonds Rp 761.892 Rp 772.863 Rp 798.275 Rp 806.258 Rp 765.707 Rp 773.364 SipShop Rp 773.364 Rp 761.892 Rp 772.863 Rp 501 Rp 500 Rp 1 KEEP Rp 716.220 Rp 45.672 6.4% PROFIT IDV
70 6480 Diamonds Rp 824.553 Rp 836.427 Rp 862.874 Rp 871.503 Rp 828.641 Rp 836.927 SipShop Rp 836.927 Rp 824.553 Rp 836.427 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 50.378 6.5% PROFIT IDV
71 7290 Diamonds Rp 923.427 Rp 936.724 Rp 964.097 Rp 973.738 Rp 927.946 Rp 937.225 SipShop Rp 937.225 Rp 923.427 Rp 936.724 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 56.697 6.5% PROFIT IDV
72 8010 Diamonds Rp 1.015.153 Rp 1.029.771 Rp 1.060.507 Rp 1.071.112 Rp 1.020.566 Rp 1.030.772 SipShop Rp 1.030.772 Rp 1.015.153 Rp 1.029.771 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 61.923 6.5% PROFIT IDV
73 9800 Diamonds Rp 1.243.317 Rp 1.261.221 Rp 1.299.605 Rp 1.312.601 Rp 1.249.724 Rp 1.262.221 SipShop Rp 1.262.221 Rp 1.243.317 Rp 1.261.221 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 75.567 6.5% PROFIT IDV
74 14580 Diamonds Rp 1.846.828 Rp 1.873.422 Rp 1.928.193 Rp 1.947.475 Rp 1.855.864 Rp 1.874.423 SipShop Rp 1.874.423 Rp 1.846.828 Rp 1.873.422 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.733.460 Rp 113.368 6.5% PROFIT IDV
75 36500 Diamonds Rp 4.623.634 Rp 4.690.214 Rp 4.820.483 Rp 4.868.688 Rp 4.644.767 Rp 4.691.215 SipShop Rp 4.691.215 Rp 4.623.634 Rp 4.690.214 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 284.794 6.6% PROFIT IDV
76 73100 Diamonds Rp 9.261.176 Rp 9.394.537 Rp 9.640.965 Rp 9.737.375 Rp 9.302.512 Rp 9.395.537 SipShop Rp 9.395.537 Rp 9.261.176 Rp 9.394.537 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 573.116 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.