Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-25
76
Total Variants
59
Lower
17
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 25.518 Rp 25.773 SipShop Rp 25.773 Rp 25.357 Rp 25.722 Rp -2.029 Rp 50 Rp -2.079 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 76.498 Rp 77.263 SipShop Rp 77.263 Rp 76.116 Rp 77.212 Rp -5.891 Rp 50 Rp -5.941 LOWER - - - - -
3 BP Card Rp 42.528 Rp 43.140 Rp 44.141 Rp 44.582 Rp 42.763 Rp 43.191 SipShop Rp 43.191 Rp 42.528 Rp 43.140 Rp 51 Rp 50 Rp 1 KEEP - - - - -
4 5 Diamonds Rp 849 Rp 861 Rp 965 Rp 975 Rp 861 Rp 870 SipShop Rp 870 Rp 847 Rp 859 Rp 9 Rp 10 Rp -1 KEEP Rp 865 Rp -16 -1.8% LOSS IDV
5 12 Diamonds Rp 1.840 Rp 1.866 Rp 1.930 Rp 1.949 Rp 1.854 Rp 1.873 SipShop Rp 1.873 Rp 1.836 Rp 1.862 Rp 7 Rp 10 Rp -3 LOWER Rp 1.730 Rp 110 6.4% PROFIT IDV
6 70 Diamonds Rp 9.181 Rp 9.313 Rp 9.642 Rp 9.738 Rp 9.232 Rp 9.324 SipShop Rp 9.324 Rp 9.181 Rp 9.313 Rp 11 Rp 10 Rp 1 KEEP Rp 8.650 Rp 531 6.1% PROFIT IDV
7 100 Diamonds Rp 13.614 Rp 13.810 Rp 15.430 Rp 15.584 Rp 13.684 Rp 13.821 SipShop Rp 13.821 Rp 13.614 Rp 13.810 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -226 -1.6% LOSS IDV
8 140 Diamonds Rp 18.374 Rp 18.639 Rp 19.283 Rp 19.476 Rp 18.464 Rp 18.649 SipShop Rp 18.649 Rp 18.374 Rp 18.639 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.074 6.2% 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 40.226 Rp 40.805 - - Rp 40.407 Rp 40.811 SipShop Rp 40.811 Rp 40.182 Rp 40.761 Rp 6 Rp 50 Rp -44 LOWER Rp 38.060 Rp 2.166 5.7% PROFIT IDV
11 355 Diamonds Rp 46.033 Rp 46.696 Rp 48.206 Rp 48.688 Rp 46.228 Rp 46.690 SipShop Rp 46.690 Rp 45.977 Rp 46.639 Rp -6 Rp 50 Rp -56 LOWER Rp 43.250 Rp 2.783 6.4% PROFIT IDV
12 360 Diamonds Rp 46.883 Rp 47.558 Rp 49.171 Rp 49.663 Rp 47.083 Rp 47.554 SipShop Rp 47.554 Rp 46.829 Rp 47.503 Rp -4 Rp 50 Rp -54 LOWER Rp 44.115 Rp 2.768 6.3% PROFIT IDV
13 10 Diamonds Rp 1.697 Rp 1.721 Rp 1.930 Rp 1.949 Rp 1.715 Rp 1.732 SipShop Rp 1.732 Rp 1.697 Rp 1.721 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp -33 -1.9% LOSS IDV
14 15 Diamonds Rp 2.549 Rp 2.586 Rp 2.894 Rp 2.923 Rp 2.570 Rp 2.596 SipShop Rp 2.596 Rp 2.549 Rp 2.586 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -46 -1.8% LOSS IDV
15 20 Diamonds Rp 3.400 Rp 3.449 Rp 3.859 Rp 3.898 Rp 3.425 Rp 3.459 SipShop Rp 3.459 Rp 3.400 Rp 3.449 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -60 -1.7% LOSS IDV
16 25 Diamonds Rp 4.250 Rp 4.311 Rp 4.823 Rp 4.871 Rp 4.279 Rp 4.322 SipShop Rp 4.322 Rp 4.250 Rp 4.311 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp -75 -1.7% LOSS IDV
17 30 Diamonds Rp 5.101 Rp 5.174 Rp 5.788 Rp 5.846 Rp 5.134 Rp 5.185 SipShop Rp 5.185 Rp 5.101 Rp 5.174 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -89 -1.7% LOSS IDV
18 40 Diamonds Rp 6.373 Rp 6.465 Rp 7.717 Rp 7.794 Rp 6.405 Rp 6.469 SipShop Rp 6.469 Rp 6.367 Rp 6.459 Rp 4 Rp 10 Rp -6 LOWER Rp 6.920 Rp -547 -7.9% LOSS IDV
19 50 Diamonds Rp 6.802 Rp 6.900 Rp 7.714 Rp 7.791 Rp 6.842 Rp 6.910 SipShop Rp 6.910 Rp 6.802 Rp 6.900 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -118 -1.7% 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 10.058 Rp 10.203 Rp 10.607 Rp 10.713 Rp 10.101 Rp 10.202 SipShop Rp 10.202 Rp 10.047 Rp 10.192 Rp -1 Rp 10 Rp -11 LOWER Rp 9.515 Rp 543 5.7% PROFIT IDV
22 80 Diamonds Rp 10.908 Rp 11.065 Rp 11.571 Rp 11.687 Rp 10.955 Rp 11.065 SipShop Rp 11.065 Rp 10.898 Rp 11.055 Rp 0 Rp 10 Rp -10 LOWER Rp 10.380 Rp 528 5.1% PROFIT IDV
23 90 Diamonds Rp 12.616 Rp 12.798 Rp 13.501 Rp 13.636 Rp 12.670 Rp 12.797 SipShop Rp 12.797 Rp 12.605 Rp 12.787 Rp -1 Rp 10 Rp -11 LOWER Rp 12.110 Rp 506 4.2% PROFIT IDV
24 120 Diamonds Rp 16.019 Rp 16.250 Rp 17.356 Rp 17.530 Rp 16.088 Rp 16.249 SipShop Rp 16.249 Rp 16.008 Rp 16.239 Rp -1 Rp 10 Rp -11 LOWER Rp 15.570 Rp 449 2.9% PROFIT IDV
25 130 Diamonds Rp 17.720 Rp 17.975 Rp 19.285 Rp 19.478 Rp 17.797 Rp 17.975 SipShop Rp 17.975 Rp 17.709 Rp 17.964 Rp 0 Rp 10 Rp -10 LOWER Rp 17.300 Rp 420 2.4% PROFIT IDV
26 145 Diamonds Rp 19.274 Rp 19.552 Rp 20.248 Rp 20.450 Rp 19.346 Rp 19.539 SipShop Rp 19.539 Rp 19.251 Rp 19.528 Rp -13 Rp 10 Rp -23 LOWER Rp 18.165 Rp 1.109 6.1% PROFIT IDV
27 150 Diamonds Rp 20.125 Rp 20.415 Rp 21.212 Rp 21.424 Rp 20.201 Rp 20.403 SipShop Rp 20.403 Rp 20.103 Rp 20.392 Rp -12 Rp 10 Rp -22 LOWER Rp 19.030 Rp 1.095 5.8% PROFIT IDV
28 160 Diamonds Rp 21.826 Rp 22.140 Rp 23.141 Rp 23.372 Rp 21.910 Rp 22.129 SipShop Rp 22.129 Rp 21.805 Rp 22.119 Rp -11 Rp 10 Rp -21 LOWER Rp 20.760 Rp 1.066 5.1% PROFIT IDV
29 170 Diamonds Rp 22.825 Rp 23.154 Rp 25.071 Rp 25.322 Rp 22.924 Rp 23.153 SipShop Rp 23.153 Rp 22.814 Rp 23.143 Rp -1 Rp 10 Rp -11 LOWER Rp 22.490 Rp 335 1.5% PROFIT IDV
30 190 Diamonds Rp 25.191 Rp 25.554 Rp 26.998 Rp 27.268 Rp 25.328 Rp 25.581 SipShop Rp 25.581 Rp 25.168 Rp 25.530 Rp 27 Rp 50 Rp -23 LOWER Rp 24.220 Rp 971 4.0% 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 36.821 Rp 37.351 Rp 38.565 Rp 38.951 Rp 36.988 Rp 37.358 SipShop Rp 37.358 Rp 36.778 Rp 37.308 Rp 7 Rp 50 Rp -43 LOWER Rp 34.600 Rp 2.221 6.4% PROFIT IDV
33 375 Diamonds Rp 49.437 Rp 50.149 Rp 52.065 Rp 52.586 Rp 49.647 Rp 50.143 SipShop Rp 50.143 Rp 49.381 Rp 50.092 Rp -6 Rp 50 Rp -56 LOWER Rp 46.710 Rp 2.727 5.8% PROFIT IDV
34 405 Diamonds Rp 52.839 Rp 53.600 - - Rp 53.064 Rp 53.595 SipShop Rp 53.595 Rp 52.784 Rp 53.544 Rp -5 Rp 50 Rp -55 LOWER Rp 50.170 Rp 2.669 5.3% PROFIT IDV
35 400 Diamonds Rp 52.839 Rp 53.600 Rp 56.888 Rp 57.457 Rp 53.064 Rp 53.595 SipShop Rp 53.595 Rp 52.784 Rp 53.544 Rp -5 Rp 50 Rp -55 LOWER Rp 50.170 Rp 2.669 5.3% PROFIT IDV
36 425 Diamonds Rp 55.243 Rp 56.038 Rp 57.848 Rp 58.426 Rp 55.468 Rp 56.023 SipShop Rp 56.023 Rp 55.178 Rp 55.973 Rp -15 Rp 50 Rp -65 LOWER Rp 51.900 Rp 3.343 6.4% PROFIT IDV
37 475 Diamonds Rp 62.050 Rp 62.944 Rp 65.561 Rp 66.217 Rp 62.304 Rp 62.927 SipShop Rp 62.927 Rp 61.984 Rp 62.877 Rp -17 Rp 50 Rp -67 LOWER Rp 58.820 Rp 3.230 5.5% PROFIT IDV
38 495 Diamonds Rp 64.454 Rp 65.382 Rp 67.489 Rp 68.164 Rp 64.708 Rp 65.355 SipShop Rp 65.355 Rp 64.377 Rp 65.304 Rp -27 Rp 50 Rp -77 LOWER Rp 60.550 Rp 3.904 6.4% PROFIT IDV
39 500 Diamonds Rp 65.305 Rp 66.245 Rp 68.453 Rp 69.138 Rp 65.563 Rp 66.219 SipShop Rp 66.219 Rp 65.229 Rp 66.168 Rp -26 Rp 50 Rp -76 LOWER Rp 61.415 Rp 3.890 6.3% PROFIT IDV
40 510 Diamonds Rp 67.007 Rp 67.972 Rp 70.382 Rp 71.086 Rp 67.272 Rp 67.945 SipShop Rp 67.945 Rp 66.931 Rp 67.895 Rp -27 Rp 50 Rp -77 LOWER Rp 63.145 Rp 3.862 6.1% PROFIT IDV
41 545 Diamonds Rp 71.260 Rp 72.286 - - Rp 71.544 Rp 72.259 SipShop Rp 72.259 Rp 71.183 Rp 72.208 Rp -27 Rp 50 Rp -77 LOWER Rp 67.470 Rp 3.790 5.6% PROFIT IDV
42 565 Diamonds Rp 73.665 Rp 74.726 Rp 77.130 Rp 77.901 Rp 73.948 Rp 74.687 SipShop Rp 74.687 Rp 73.577 Rp 74.637 Rp -39 Rp 50 Rp -89 LOWER Rp 69.200 Rp 4.465 6.5% PROFIT IDV
43 635 Diamonds Rp 82.876 Rp 84.069 Rp 86.771 Rp 87.639 Rp 83.188 Rp 84.020 SipShop Rp 84.020 Rp 82.777 Rp 83.969 Rp -49 Rp 50 Rp -99 LOWER Rp 77.850 Rp 5.026 6.5% PROFIT IDV
44 720 Diamonds Rp 92.086 Rp 93.412 Rp 96.411 Rp 97.375 Rp 92.428 Rp 93.352 SipShop Rp 93.352 Rp 91.977 Rp 93.301 Rp -60 Rp 50 Rp -110 LOWER Rp 86.500 Rp 5.586 6.5% PROFIT IDV
45 725 Diamonds Rp 92.938 Rp 94.276 Rp 97.375 Rp 98.349 Rp 93.283 Rp 94.216 SipShop Rp 94.216 Rp 92.829 Rp 94.166 Rp -60 Rp 50 Rp -110 LOWER Rp 87.365 Rp 5.573 6.4% PROFIT IDV
46 740 Diamonds Rp 95.491 Rp 96.866 Rp 100.269 Rp 101.272 Rp 95.847 Rp 96.805 SipShop Rp 96.805 Rp 95.381 Rp 96.754 Rp -61 Rp 50 Rp -111 LOWER Rp 89.960 Rp 5.531 6.1% PROFIT IDV
47 770 Diamonds Rp 98.844 Rp 100.267 Rp 104.124 Rp 105.165 Rp 99.264 Rp 100.257 SipShop Rp 100.257 Rp 98.735 Rp 100.157 Rp -10 Rp 100 Rp -110 LOWER Rp 93.420 Rp 5.424 5.8% PROFIT IDV
48 790 Diamonds Rp 101.249 Rp 102.707 Rp 106.052 Rp 107.113 Rp 101.668 Rp 102.685 SipShop Rp 102.685 Rp 101.128 Rp 102.584 Rp -22 Rp 100 Rp -122 LOWER Rp 95.150 Rp 6.099 6.4% PROFIT IDV
49 800 Diamonds Rp 102.950 Rp 104.432 Rp 107.982 Rp 109.062 Rp 103.377 Rp 104.411 SipShop Rp 104.411 Rp 102.830 Rp 104.311 Rp -21 Rp 100 Rp -121 LOWER Rp 96.880 Rp 6.070 6.3% PROFIT IDV
50 860 Diamonds Rp 110.459 Rp 112.050 Rp 115.693 Rp 116.850 Rp 110.908 Rp 112.017 SipShop Rp 112.017 Rp 110.328 Rp 111.917 Rp -33 Rp 100 Rp -133 LOWER Rp 103.800 Rp 6.659 6.4% PROFIT IDV
51 930 Diamonds Rp 119.670 Rp 121.393 Rp 125.335 Rp 126.588 Rp 120.148 Rp 121.349 SipShop Rp 121.349 Rp 119.527 Rp 121.248 Rp -44 Rp 100 Rp -144 LOWER Rp 112.450 Rp 7.220 6.4% PROFIT IDV
52 1000 Diamonds Rp 128.881 Rp 130.737 Rp 134.976 Rp 136.326 Rp 129.388 Rp 130.682 SipShop Rp 130.682 Rp 128.728 Rp 130.582 Rp -55 Rp 100 Rp -155 LOWER Rp 121.100 Rp 7.781 6.4% PROFIT IDV
53 1050 Diamonds Rp 135.688 Rp 137.642 Rp 142.689 Rp 144.116 Rp 136.224 Rp 137.586 SipShop Rp 137.586 Rp 135.534 Rp 137.486 Rp -56 Rp 100 Rp -156 LOWER Rp 128.020 Rp 7.668 6.0% PROFIT IDV
54 1075 Diamonds Rp 138.092 Rp 140.081 Rp 144.616 Rp 146.062 Rp 138.628 Rp 140.014 SipShop Rp 140.014 Rp 137.927 Rp 139.913 Rp -67 Rp 100 Rp -167 LOWER Rp 129.750 Rp 8.342 6.4% PROFIT IDV
55 1080 Diamonds Rp 138.943 Rp 140.944 Rp 145.581 Rp 147.037 Rp 139.483 Rp 140.878 SipShop Rp 140.878 Rp 138.779 Rp 140.777 Rp -66 Rp 100 Rp -166 LOWER Rp 130.615 Rp 8.328 6.4% PROFIT IDV
56 1450 Diamonds Rp 183.656 Rp 186.301 Rp 192.820 Rp 194.748 Rp 184.555 Rp 186.401 SipShop Rp 186.401 Rp 183.656 Rp 186.301 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.656 6.2% PROFIT IDV
57 1440 Diamonds Rp 184.146 Rp 186.798 Rp 192.821 Rp 194.749 Rp 184.828 Rp 186.676 SipShop Rp 186.676 Rp 183.927 Rp 186.576 Rp -122 Rp 100 Rp -222 LOWER Rp 173.000 Rp 11.146 6.4% PROFIT IDV
58 2000 Diamonds Rp 255.886 Rp 259.571 Rp 268.986 Rp 271.676 Rp 257.199 Rp 259.771 SipShop Rp 259.771 Rp 255.590 Rp 259.270 Rp 200 Rp 500 Rp -300 LOWER Rp 241.335 Rp 14.551 6.0% 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 274.307 Rp 278.257 Rp 288.269 Rp 291.152 Rp 275.679 Rp 278.436 SipShop Rp 278.436 Rp 273.990 Rp 277.935 Rp 179 Rp 500 Rp -321 LOWER Rp 258.635 Rp 15.672 6.1% PROFIT IDV
61 2180 Diamonds Rp 275.125 Rp 279.087 Rp 289.230 Rp 292.122 Rp 276.819 Rp 279.587 SipShop Rp 279.587 Rp 275.125 Rp 279.087 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 15.625 6.0% PROFIT IDV
62 2200 Diamonds Rp 279.265 Rp 283.286 Rp 293.088 Rp 296.019 Rp 280.647 Rp 283.453 SipShop Rp 283.453 Rp 278.936 Rp 282.953 Rp 167 Rp 500 Rp -333 LOWER Rp 262.960 Rp 16.305 6.2% PROFIT IDV
63 2720 Diamonds Rp 347.144 Rp 352.143 Rp 365.399 Rp 369.053 Rp 348.744 Rp 352.231 SipShop Rp 352.231 Rp 346.737 Rp 351.730 Rp 88 Rp 500 Rp -412 LOWER Rp 326.970 Rp 20.174 6.2% PROFIT IDV
64 3000 Diamonds Rp 381.583 Rp 387.078 Rp 401.070 Rp 405.081 Rp 383.301 Rp 387.134 SipShop Rp 387.134 Rp 381.145 Rp 386.633 Rp 56 Rp 500 Rp -444 LOWER Rp 359.840 Rp 21.743 6.0% PROFIT IDV
65 3640 Diamonds Rp 460.625 Rp 467.258 Rp 482.049 Rp 486.869 Rp 461.345 Rp 465.958 SipShop Rp 465.958 Rp 458.850 Rp 465.457 Rp -1.300 Rp 500 Rp -1.800 LOWER Rp 432.500 Rp 28.125 6.5% PROFIT IDV
66 4000 Diamonds Rp 506.984 Rp 514.285 Rp 531.219 Rp 536.531 Rp 509.083 Rp 514.174 SipShop Rp 514.174 Rp 506.382 Rp 513.674 Rp -111 Rp 500 Rp -611 LOWER Rp 476.615 Rp 30.369 6.4% PROFIT IDV
67 4450 Diamonds Rp 564.802 Rp 572.935 Rp 591.960 Rp 597.880 Rp 567.087 Rp 572.758 SipShop Rp 572.758 Rp 564.134 Rp 572.258 Rp -177 Rp 500 Rp -677 LOWER Rp 531.110 Rp 33.692 6.3% PROFIT IDV
68 5500 Diamonds Rp 698.007 Rp 708.058 Rp 731.752 Rp 739.070 Rp 700.719 Rp 707.726 SipShop Rp 707.726 Rp 697.186 Rp 707.225 Rp -332 Rp 500 Rp -832 LOWER Rp 656.535 Rp 41.472 6.3% PROFIT IDV
69 6000 Diamonds Rp 760.930 Rp 771.887 Rp 798.275 Rp 806.258 Rp 763.850 Rp 771.489 SipShop Rp 771.489 Rp 760.044 Rp 770.989 Rp -398 Rp 500 Rp -898 LOWER Rp 716.220 Rp 44.710 6.2% PROFIT IDV
70 6480 Diamonds Rp 823.556 Rp 835.415 Rp 862.874 Rp 871.503 Rp 826.661 Rp 834.928 SipShop Rp 834.928 Rp 822.582 Rp 834.427 Rp -487 Rp 500 Rp -987 LOWER Rp 774.175 Rp 49.381 6.4% PROFIT IDV
71 7290 Diamonds Rp 922.323 Rp 935.604 Rp 964.097 Rp 973.738 Rp 925.737 Rp 934.994 SipShop Rp 934.994 Rp 921.228 Rp 934.494 Rp -610 Rp 500 Rp -1.110 LOWER Rp 866.730 Rp 55.593 6.4% PROFIT IDV
72 8010 Diamonds Rp 1.013.939 Rp 1.028.540 Rp 1.060.507 Rp 1.071.112 Rp 1.018.137 Rp 1.028.318 SipShop Rp 1.028.318 Rp 1.012.734 Rp 1.027.317 Rp -222 Rp 1.000 Rp -1.222 LOWER Rp 953.230 Rp 60.709 6.4% PROFIT IDV
73 9800 Diamonds Rp 1.241.807 Rp 1.259.689 Rp 1.299.605 Rp 1.312.601 Rp 1.246.734 Rp 1.259.201 SipShop Rp 1.259.201 Rp 1.240.340 Rp 1.258.201 Rp -488 Rp 1.000 Rp -1.488 LOWER Rp 1.167.750 Rp 74.057 6.3% PROFIT IDV
74 14580 Diamonds Rp 1.844.620 Rp 1.871.183 Rp 1.928.193 Rp 1.947.475 Rp 1.851.447 Rp 1.869.961 SipShop Rp 1.869.961 Rp 1.842.430 Rp 1.868.961 Rp -1.222 Rp 1.000 Rp -2.222 LOWER Rp 1.733.460 Rp 111.160 6.4% PROFIT IDV
75 36500 Diamonds Rp 4.618.092 Rp 4.684.593 Rp 4.820.483 Rp 4.868.688 Rp 4.633.701 Rp 4.680.038 SipShop Rp 4.680.038 Rp 4.612.616 Rp 4.679.038 Rp -4.555 Rp 1.000 Rp -5.555 LOWER Rp 4.338.840 Rp 279.252 6.4% PROFIT IDV
76 73100 Diamonds Rp 9.250.163 Rp 9.383.365 Rp 9.640.965 Rp 9.737.375 Rp 9.280.407 Rp 9.373.211 SipShop Rp 9.373.211 Rp 9.239.166 Rp 9.372.210 Rp -10.154 Rp 1.000 Rp -11.154 LOWER Rp 8.688.060 Rp 562.103 6.5% 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.