Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-28
76
Total Variants
30
Lower
46
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 25.357 Rp 25.722 Rp 29.447 Rp 29.741 Rp 25.408 Rp 25.662 SipShop Rp 25.662 Rp 25.248 Rp 25.612 Rp -60 Rp 50 Rp -110 LOWER - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 76.168 Rp 76.930 SipShop Rp 76.930 Rp 75.788 Rp 76.879 Rp -282 Rp 50 Rp -332 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 842 Rp 854 Rp 965 Rp 975 Rp 856 Rp 865 SipShop Rp 865 Rp 842 Rp 854 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -23 -2.7% LOSS IDV
5 12 Diamonds Rp 1.836 Rp 1.862 Rp 1.930 Rp 1.949 Rp 1.852 Rp 1.871 SipShop Rp 1.871 Rp 1.834 Rp 1.860 Rp 9 Rp 10 Rp -1 KEEP Rp 1.730 Rp 106 6.1% PROFIT IDV
6 70 Diamonds Rp 9.160 Rp 9.292 Rp 9.642 Rp 9.738 Rp 9.210 Rp 9.302 SipShop Rp 9.302 Rp 9.160 Rp 9.292 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 510 5.9% PROFIT IDV
7 100 Diamonds Rp 13.587 Rp 13.783 Rp 15.430 Rp 15.584 Rp 13.607 Rp 13.743 SipShop Rp 13.743 Rp 13.538 Rp 13.733 Rp -40 Rp 10 Rp -50 LOWER Rp 13.840 Rp -253 -1.8% LOSS IDV
8 140 Diamonds Rp 18.330 Rp 18.594 Rp 19.283 Rp 19.476 Rp 18.420 Rp 18.604 SipShop Rp 18.604 Rp 18.330 Rp 18.594 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.030 6.0% 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 40.120 Rp 40.698 - - Rp 40.345 Rp 40.748 SipShop Rp 40.748 Rp 40.120 Rp 40.698 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 2.060 5.4% PROFIT IDV
11 355 Diamonds Rp 45.801 Rp 46.461 Rp 48.206 Rp 48.688 Rp 46.050 Rp 46.511 SipShop Rp 46.511 Rp 45.801 Rp 46.461 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.551 5.9% PROFIT IDV
12 360 Diamonds Rp 46.731 Rp 47.404 Rp 49.171 Rp 49.663 Rp 46.908 Rp 47.377 SipShop Rp 47.377 Rp 46.655 Rp 47.327 Rp -27 Rp 50 Rp -77 LOWER Rp 44.115 Rp 2.616 5.9% PROFIT IDV
13 10 Diamonds Rp 1.689 Rp 1.713 Rp 1.930 Rp 1.949 Rp 1.707 Rp 1.724 SipShop Rp 1.724 Rp 1.689 Rp 1.713 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp -41 -2.4% LOSS IDV
14 15 Diamonds Rp 2.536 Rp 2.573 Rp 2.894 Rp 2.923 Rp 2.557 Rp 2.583 SipShop Rp 2.583 Rp 2.536 Rp 2.573 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -59 -2.3% LOSS IDV
15 20 Diamonds Rp 3.382 Rp 3.431 Rp 3.859 Rp 3.898 Rp 3.407 Rp 3.441 SipShop Rp 3.441 Rp 3.382 Rp 3.431 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -78 -2.3% LOSS IDV
16 25 Diamonds Rp 4.229 Rp 4.290 Rp 4.823 Rp 4.871 Rp 4.257 Rp 4.300 SipShop Rp 4.300 Rp 4.229 Rp 4.290 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -96 -2.2% LOSS IDV
17 30 Diamonds Rp 5.075 Rp 5.148 Rp 5.788 Rp 5.846 Rp 5.108 Rp 5.159 SipShop Rp 5.159 Rp 5.075 Rp 5.148 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -115 -2.2% LOSS IDV
18 40 Diamonds Rp 6.356 Rp 6.448 Rp 7.717 Rp 7.794 Rp 6.394 Rp 6.458 SipShop Rp 6.458 Rp 6.356 Rp 6.448 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -564 -8.2% LOSS IDV
19 50 Diamonds Rp 6.788 Rp 6.886 Rp 7.714 Rp 7.791 Rp 6.804 Rp 6.872 SipShop Rp 6.872 Rp 6.764 Rp 6.861 Rp -14 Rp 10 Rp -24 LOWER Rp 6.920 Rp -132 -1.9% 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 10.027 Rp 10.171 Rp 10.607 Rp 10.713 Rp 10.063 Rp 10.164 SipShop Rp 10.164 Rp 10.009 Rp 10.153 Rp -7 Rp 10 Rp -17 LOWER Rp 9.515 Rp 512 5.4% PROFIT IDV
22 80 Diamonds Rp 10.878 Rp 11.035 Rp 11.571 Rp 11.687 Rp 10.915 Rp 11.024 SipShop Rp 11.024 Rp 10.857 Rp 11.013 Rp -11 Rp 10 Rp -21 LOWER Rp 10.380 Rp 498 4.8% PROFIT IDV
23 90 Diamonds Rp 12.585 Rp 12.766 Rp 13.501 Rp 13.636 Rp 12.623 Rp 12.749 SipShop Rp 12.749 Rp 12.558 Rp 12.739 Rp -17 Rp 10 Rp -27 LOWER Rp 12.110 Rp 475 3.9% PROFIT IDV
24 120 Diamonds Rp 15.974 Rp 16.204 Rp 17.356 Rp 17.530 Rp 16.015 Rp 16.175 SipShop Rp 16.175 Rp 15.935 Rp 16.164 Rp -29 Rp 10 Rp -39 LOWER Rp 15.570 Rp 404 2.6% PROFIT IDV
25 130 Diamonds Rp 17.676 Rp 17.931 Rp 19.285 Rp 19.478 Rp 17.718 Rp 17.895 SipShop Rp 17.895 Rp 17.631 Rp 17.885 Rp -36 Rp 10 Rp -46 LOWER Rp 17.300 Rp 376 2.2% PROFIT IDV
26 145 Diamonds Rp 19.213 Rp 19.490 Rp 20.248 Rp 20.450 Rp 19.275 Rp 19.468 SipShop Rp 19.468 Rp 19.181 Rp 19.457 Rp -22 Rp 10 Rp -32 LOWER Rp 18.165 Rp 1.048 5.8% PROFIT IDV
27 150 Diamonds Rp 20.072 Rp 20.361 Rp 21.212 Rp 21.424 Rp 20.170 Rp 20.372 SipShop Rp 20.372 Rp 20.072 Rp 20.361 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.042 5.5% PROFIT IDV
28 160 Diamonds Rp 21.766 Rp 22.079 Rp 23.141 Rp 23.372 Rp 21.871 Rp 22.090 SipShop Rp 22.090 Rp 21.766 Rp 22.079 Rp 11 Rp 10 Rp 1 KEEP Rp 20.760 Rp 1.006 4.8% PROFIT IDV
29 170 Diamonds Rp 22.731 Rp 23.058 Rp 25.071 Rp 25.322 Rp 22.841 Rp 23.069 SipShop Rp 23.069 Rp 22.731 Rp 23.058 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 241 1.1% PROFIT IDV
30 190 Diamonds Rp 25.111 Rp 25.473 Rp 26.998 Rp 27.268 Rp 25.270 Rp 25.523 SipShop Rp 25.523 Rp 25.111 Rp 25.473 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 891 3.7% 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 36.734 Rp 37.263 Rp 38.565 Rp 38.951 Rp 36.944 Rp 37.313 SipShop Rp 37.313 Rp 36.734 Rp 37.263 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.134 6.2% PROFIT IDV
33 375 Diamonds Rp 49.283 Rp 49.993 Rp 52.065 Rp 52.586 Rp 49.462 Rp 49.957 SipShop Rp 49.957 Rp 49.198 Rp 49.906 Rp -36 Rp 50 Rp -86 LOWER Rp 46.710 Rp 2.573 5.5% PROFIT IDV
34 405 Diamonds Rp 52.672 Rp 53.430 - - Rp 52.854 Rp 53.383 SipShop Rp 53.383 Rp 52.575 Rp 53.332 Rp -47 Rp 50 Rp -97 LOWER Rp 50.170 Rp 2.502 5.0% PROFIT IDV
35 400 Diamonds Rp 52.672 Rp 53.430 Rp 56.888 Rp 57.457 Rp 52.854 Rp 53.383 SipShop Rp 53.383 Rp 52.575 Rp 53.332 Rp -47 Rp 50 Rp -97 LOWER Rp 50.170 Rp 2.502 5.0% PROFIT IDV
36 425 Diamonds Rp 55.059 Rp 55.852 Rp 57.848 Rp 58.426 Rp 55.262 Rp 55.815 SipShop Rp 55.815 Rp 54.973 Rp 55.765 Rp -37 Rp 50 Rp -87 LOWER Rp 51.900 Rp 3.159 6.1% PROFIT IDV
37 475 Diamonds Rp 61.898 Rp 62.789 Rp 65.561 Rp 66.217 Rp 62.060 Rp 62.681 SipShop Rp 62.681 Rp 61.741 Rp 62.630 Rp -108 Rp 50 Rp -158 LOWER Rp 58.820 Rp 3.078 5.2% PROFIT IDV
38 495 Diamonds Rp 64.239 Rp 65.164 Rp 67.489 Rp 68.164 Rp 64.468 Rp 65.113 SipShop Rp 65.113 Rp 64.139 Rp 65.063 Rp -51 Rp 50 Rp -101 LOWER Rp 60.550 Rp 3.689 6.1% PROFIT IDV
39 500 Diamonds Rp 65.147 Rp 66.085 Rp 68.453 Rp 69.138 Rp 65.481 Rp 66.136 SipShop Rp 66.136 Rp 65.147 Rp 66.085 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 3.732 6.1% PROFIT IDV
40 510 Diamonds Rp 66.841 Rp 67.804 Rp 70.382 Rp 71.086 Rp 67.182 Rp 67.854 SipShop Rp 67.854 Rp 66.841 Rp 67.804 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.696 5.9% PROFIT IDV
41 545 Diamonds Rp 71.033 Rp 72.056 - - Rp 71.266 Rp 71.979 SipShop Rp 71.979 Rp 70.907 Rp 71.928 Rp -77 Rp 50 Rp -127 LOWER Rp 67.470 Rp 3.563 5.3% PROFIT IDV
42 565 Diamonds Rp 73.490 Rp 74.548 Rp 77.130 Rp 77.901 Rp 73.860 Rp 74.599 SipShop Rp 74.599 Rp 73.490 Rp 74.548 Rp 51 Rp 50 Rp 1 KEEP Rp 69.200 Rp 4.290 6.2% PROFIT IDV
43 635 Diamonds Rp 82.679 Rp 83.870 Rp 86.771 Rp 87.639 Rp 83.089 Rp 83.920 SipShop Rp 83.920 Rp 82.679 Rp 83.870 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 4.829 6.2% PROFIT IDV
44 720 Diamonds Rp 91.621 Rp 92.940 Rp 96.411 Rp 97.375 Rp 92.070 Rp 92.991 SipShop Rp 92.991 Rp 91.621 Rp 92.940 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 5.121 5.9% PROFIT IDV
45 725 Diamonds Rp 92.632 Rp 93.966 Rp 97.375 Rp 98.349 Rp 92.936 Rp 93.865 SipShop Rp 93.865 Rp 92.483 Rp 93.815 Rp -101 Rp 50 Rp -151 LOWER Rp 87.365 Rp 5.267 6.0% PROFIT IDV
46 740 Diamonds Rp 95.184 Rp 96.555 Rp 100.269 Rp 101.272 Rp 95.490 Rp 96.445 SipShop Rp 96.445 Rp 95.026 Rp 96.394 Rp -110 Rp 50 Rp -160 LOWER Rp 89.960 Rp 5.224 5.8% PROFIT IDV
47 770 Diamonds Rp 98.524 Rp 99.943 Rp 104.124 Rp 105.165 Rp 98.883 Rp 99.872 SipShop Rp 99.872 Rp 98.404 Rp 99.821 Rp -71 Rp 50 Rp -121 LOWER Rp 93.420 Rp 5.104 5.5% PROFIT IDV
48 790 Diamonds Rp 101.007 Rp 102.462 Rp 106.052 Rp 107.113 Rp 101.547 Rp 102.562 SipShop Rp 102.562 Rp 101.007 Rp 102.462 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 5.857 6.2% PROFIT IDV
49 800 Diamonds Rp 102.614 Rp 104.092 Rp 107.982 Rp 109.062 Rp 102.993 Rp 104.023 SipShop Rp 104.023 Rp 102.447 Rp 103.922 Rp -69 Rp 100 Rp -169 LOWER Rp 96.880 Rp 5.734 5.9% PROFIT IDV
50 860 Diamonds Rp 110.091 Rp 111.676 Rp 115.693 Rp 116.850 Rp 110.497 Rp 111.602 SipShop Rp 111.602 Rp 109.919 Rp 111.502 Rp -74 Rp 100 Rp -174 LOWER Rp 103.800 Rp 6.291 6.1% PROFIT IDV
51 930 Diamonds Rp 119.272 Rp 120.990 Rp 125.335 Rp 126.588 Rp 119.702 Rp 120.899 SipShop Rp 120.899 Rp 119.084 Rp 120.799 Rp -91 Rp 100 Rp -191 LOWER Rp 112.450 Rp 6.822 6.1% PROFIT IDV
52 1000 Diamonds Rp 128.574 Rp 130.425 Rp 134.976 Rp 136.326 Rp 129.234 Rp 130.526 SipShop Rp 130.526 Rp 128.574 Rp 130.425 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 7.474 6.2% PROFIT IDV
53 1050 Diamonds Rp 135.244 Rp 137.192 Rp 142.689 Rp 144.116 Rp 135.706 Rp 137.063 SipShop Rp 137.063 Rp 135.018 Rp 136.962 Rp -129 Rp 100 Rp -229 LOWER Rp 128.020 Rp 7.224 5.6% PROFIT IDV
54 1075 Diamonds Rp 137.632 Rp 139.614 Rp 144.616 Rp 146.062 Rp 138.113 Rp 139.494 SipShop Rp 139.494 Rp 137.415 Rp 139.394 Rp -120 Rp 100 Rp -220 LOWER Rp 129.750 Rp 7.882 6.1% PROFIT IDV
55 1080 Diamonds Rp 138.483 Rp 140.477 Rp 145.581 Rp 147.037 Rp 138.965 Rp 140.355 SipShop Rp 140.355 Rp 138.263 Rp 140.254 Rp -122 Rp 100 Rp -222 LOWER Rp 130.615 Rp 7.868 6.0% PROFIT IDV
56 1450 Diamonds Rp 183.435 Rp 186.076 Rp 192.820 Rp 194.748 Rp 184.113 Rp 185.954 SipShop Rp 185.954 Rp 183.215 Rp 185.853 Rp -122 Rp 100 Rp -222 LOWER Rp 173.000 Rp 10.435 6.0% PROFIT IDV
57 1440 Diamonds Rp 183.533 Rp 186.176 Rp 192.821 Rp 194.749 Rp 184.142 Rp 185.983 SipShop Rp 185.983 Rp 183.244 Rp 185.883 Rp -193 Rp 100 Rp -293 LOWER Rp 173.000 Rp 10.533 6.1% PROFIT IDV
58 2000 Diamonds Rp 255.254 Rp 258.930 Rp 268.986 Rp 271.676 Rp 256.861 Rp 259.430 SipShop Rp 259.430 Rp 255.254 Rp 258.930 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 13.919 5.8% 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 272.995 Rp 276.926 Rp 288.269 Rp 291.152 Rp 274.680 Rp 277.427 SipShop Rp 277.427 Rp 272.995 Rp 276.926 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 14.360 5.6% PROFIT IDV
61 2180 Diamonds Rp 274.795 Rp 278.752 Rp 289.230 Rp 292.122 Rp 276.488 Rp 279.253 SipShop Rp 279.253 Rp 274.795 Rp 278.752 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 15.295 5.9% PROFIT IDV
62 2200 Diamonds Rp 278.590 Rp 282.602 Rp 293.088 Rp 296.019 Rp 280.299 Rp 283.102 SipShop Rp 283.102 Rp 278.590 Rp 282.602 Rp 500 Rp 500 Rp 0 KEEP Rp 262.960 Rp 15.630 5.9% PROFIT IDV
63 2720 Diamonds Rp 346.297 Rp 351.284 Rp 365.399 Rp 369.053 Rp 348.301 Rp 351.784 SipShop Rp 351.784 Rp 346.297 Rp 351.284 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 19.327 5.9% PROFIT IDV
64 3000 Diamonds Rp 379.756 Rp 385.224 Rp 401.070 Rp 405.081 Rp 381.906 Rp 385.725 SipShop Rp 385.725 Rp 379.756 Rp 385.224 Rp 501 Rp 500 Rp 1 KEEP Rp 359.840 Rp 19.916 5.5% PROFIT IDV
65 3640 Diamonds Rp 458.302 Rp 464.902 Rp 482.049 Rp 486.869 Rp 460.242 Rp 464.844 SipShop Rp 464.844 Rp 457.752 Rp 464.344 Rp -58 Rp 500 Rp -558 LOWER Rp 432.500 Rp 25.802 6.0% PROFIT IDV
66 4000 Diamonds Rp 504.570 Rp 511.836 Rp 531.219 Rp 536.531 Rp 507.263 Rp 512.336 SipShop Rp 512.336 Rp 504.570 Rp 511.836 Rp 500 Rp 500 Rp 0 KEEP Rp 476.615 Rp 27.955 5.9% PROFIT IDV
67 4450 Diamonds Rp 562.112 Rp 570.206 Rp 591.960 Rp 597.880 Rp 565.056 Rp 570.707 SipShop Rp 570.707 Rp 562.112 Rp 570.206 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 31.002 5.8% PROFIT IDV
68 5500 Diamonds Rp 694.680 Rp 704.683 Rp 731.752 Rp 739.070 Rp 698.202 Rp 705.184 SipShop Rp 705.184 Rp 694.680 Rp 704.683 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 38.145 5.8% PROFIT IDV
69 6000 Diamonds Rp 759.076 Rp 770.007 Rp 798.275 Rp 806.258 Rp 762.878 Rp 770.507 SipShop Rp 770.507 Rp 759.076 Rp 770.007 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 42.856 6.0% PROFIT IDV
70 6480 Diamonds Rp 821.586 Rp 833.417 Rp 862.874 Rp 871.503 Rp 825.660 Rp 833.917 SipShop Rp 833.917 Rp 821.586 Rp 833.417 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 47.411 6.1% PROFIT IDV
71 7290 Diamonds Rp 917.934 Rp 931.152 Rp 964.097 Rp 973.738 Rp 922.429 Rp 931.653 SipShop Rp 931.653 Rp 917.934 Rp 931.152 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 51.204 5.9% PROFIT IDV
72 8010 Diamonds Rp 1.009.112 Rp 1.023.643 Rp 1.060.507 Rp 1.071.112 Rp 1.014.499 Rp 1.024.644 SipShop Rp 1.024.644 Rp 1.009.112 Rp 1.023.643 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 55.882 5.9% PROFIT IDV
73 9800 Diamonds Rp 1.238.827 Rp 1.256.666 Rp 1.299.605 Rp 1.312.601 Rp 1.245.215 Rp 1.257.667 SipShop Rp 1.257.667 Rp 1.238.827 Rp 1.256.666 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.167.750 Rp 71.077 6.1% PROFIT IDV
74 14580 Diamonds Rp 1.835.840 Rp 1.862.276 Rp 1.928.193 Rp 1.947.475 Rp 1.844.829 Rp 1.863.277 SipShop Rp 1.863.277 Rp 1.835.840 Rp 1.862.276 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.733.460 Rp 102.380 5.9% PROFIT IDV
75 36500 Diamonds Rp 4.596.112 Rp 4.662.296 Rp 4.820.483 Rp 4.868.688 Rp 4.617.126 Rp 4.663.297 SipShop Rp 4.663.297 Rp 4.596.112 Rp 4.662.296 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 257.272 5.9% PROFIT IDV
76 73100 Diamonds Rp 9.206.161 Rp 9.338.730 Rp 9.640.965 Rp 9.737.375 Rp 9.247.257 Rp 9.339.730 SipShop Rp 9.339.730 Rp 9.206.161 Rp 9.338.730 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 518.101 6.0% 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.