Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-28
76
Total Variants
34
Lower
36
Keep
6
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 25.518 Rp 25.773 SipShop Rp 25.773 Rp 25.357 Rp 25.722 Rp 51 Rp 50 Rp 1 KEEP - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 76.498 Rp 77.263 SipShop Rp 77.263 Rp 76.116 Rp 77.212 Rp 51 Rp 50 Rp 1 KEEP - - - - -
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 856 Rp 865 SipShop Rp 865 Rp 842 Rp 854 Rp 4 Rp 10 Rp -6 LOWER Rp 865 Rp -16 -1.8% 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 9.170 Rp 9.302 Rp 9.642 Rp 9.738 Rp 9.210 Rp 9.302 SipShop Rp 9.302 Rp 9.160 Rp 9.292 Rp 0 Rp 10 Rp -10 LOWER Rp 8.650 Rp 520 6.0% PROFIT IDV
7 100 Diamonds Rp 13.587 Rp 13.783 Rp 15.430 Rp 15.584 Rp 13.656 Rp 13.793 SipShop Rp 13.793 Rp 13.587 Rp 13.783 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -253 -1.8% LOSS IDV
8 140 Diamonds Rp 18.351 Rp 18.615 Rp 19.283 Rp 19.476 Rp 18.420 Rp 18.604 SipShop Rp 18.604 Rp 18.330 Rp 18.594 Rp -11 Rp 10 Rp -21 LOWER Rp 17.300 Rp 1.051 6.1% 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 40.138 Rp 40.716 - - Rp 40.345 Rp 40.748 SipShop Rp 40.748 Rp 40.120 Rp 40.698 Rp 32 Rp 50 Rp -18 LOWER Rp 38.060 Rp 2.078 5.5% PROFIT IDV
11 355 Diamonds Rp 45.855 Rp 46.515 Rp 48.206 Rp 48.688 Rp 46.050 Rp 46.511 SipShop Rp 46.511 Rp 45.801 Rp 46.461 Rp -4 Rp 50 Rp -54 LOWER Rp 43.250 Rp 2.605 6.0% PROFIT IDV
12 360 Diamonds Rp 46.731 Rp 47.404 Rp 49.171 Rp 49.663 Rp 46.984 Rp 47.454 SipShop Rp 47.454 Rp 46.731 Rp 47.404 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 2.616 5.9% PROFIT IDV
13 10 Diamonds Rp 1.697 Rp 1.721 Rp 1.930 Rp 1.949 Rp 1.707 Rp 1.724 SipShop Rp 1.724 Rp 1.689 Rp 1.713 Rp 3 Rp 10 Rp -7 LOWER 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 2.557 Rp 2.583 SipShop Rp 2.583 Rp 2.536 Rp 2.573 Rp -3 Rp 10 Rp -13 LOWER 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 3.407 Rp 3.441 SipShop Rp 3.441 Rp 3.382 Rp 3.431 Rp -8 Rp 10 Rp -18 LOWER 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 4.257 Rp 4.300 SipShop Rp 4.300 Rp 4.229 Rp 4.290 Rp -11 Rp 10 Rp -21 LOWER 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 5.108 Rp 5.159 SipShop Rp 5.159 Rp 5.075 Rp 5.148 Rp -15 Rp 10 Rp -25 LOWER Rp 5.190 Rp -89 -1.7% LOSS IDV
18 40 Diamonds Rp 6.360 Rp 6.452 Rp 7.717 Rp 7.794 Rp 6.394 Rp 6.458 SipShop Rp 6.458 Rp 6.356 Rp 6.448 Rp 6 Rp 10 Rp -4 LOWER Rp 6.920 Rp -560 -8.1% LOSS IDV
19 50 Diamonds Rp 6.788 Rp 6.886 Rp 7.714 Rp 7.791 Rp 6.828 Rp 6.896 SipShop Rp 6.896 Rp 6.788 Rp 6.886 Rp 10 Rp 10 Rp 0 KEEP 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 10.081 Rp 10.182 SipShop Rp 10.182 Rp 10.027 Rp 10.171 Rp 11 Rp 10 Rp 1 KEEP 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 10.936 Rp 11.045 SipShop Rp 11.045 Rp 10.878 Rp 11.035 Rp 10 Rp 10 Rp 0 KEEP 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 12.650 Rp 12.777 SipShop Rp 12.777 Rp 12.585 Rp 12.766 Rp 11 Rp 10 Rp 1 KEEP 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 16.054 Rp 16.215 SipShop Rp 16.215 Rp 15.974 Rp 16.204 Rp 11 Rp 10 Rp 1 KEEP 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 17.763 Rp 17.941 SipShop Rp 17.941 Rp 17.676 Rp 17.931 Rp 10 Rp 10 Rp 0 KEEP 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 19.307 Rp 19.500 SipShop Rp 19.500 Rp 19.213 Rp 19.490 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.048 5.8% PROFIT IDV
27 150 Diamonds Rp 20.081 Rp 20.370 Rp 21.212 Rp 21.424 Rp 20.170 Rp 20.372 SipShop Rp 20.372 Rp 20.072 Rp 20.361 Rp 2 Rp 10 Rp -8 LOWER Rp 19.030 Rp 1.051 5.5% PROFIT IDV
28 160 Diamonds Rp 21.783 Rp 22.097 Rp 23.141 Rp 23.372 Rp 21.871 Rp 22.090 SipShop Rp 22.090 Rp 21.766 Rp 22.079 Rp -7 Rp 10 Rp -17 LOWER Rp 20.760 Rp 1.023 4.9% PROFIT IDV
29 170 Diamonds Rp 22.803 Rp 23.131 Rp 25.071 Rp 25.322 Rp 22.841 Rp 23.069 SipShop Rp 23.069 Rp 22.731 Rp 23.058 Rp -62 Rp 10 Rp -72 LOWER Rp 22.490 Rp 313 1.4% PROFIT IDV
30 190 Diamonds Rp 25.146 Rp 25.508 Rp 26.998 Rp 27.268 Rp 25.270 Rp 25.523 SipShop Rp 25.523 Rp 25.111 Rp 25.473 Rp 15 Rp 50 Rp -35 LOWER Rp 24.220 Rp 926 3.8% 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 36.730 Rp 37.259 Rp 38.565 Rp 38.951 Rp 36.944 Rp 37.313 SipShop Rp 37.313 Rp 36.734 Rp 37.263 Rp 54 Rp 50 Rp 4 RAISE Rp 34.600 Rp 2.130 6.2% PROFIT IDV
33 375 Diamonds Rp 49.283 Rp 49.993 Rp 52.065 Rp 52.586 Rp 49.548 Rp 50.043 SipShop Rp 50.043 Rp 49.283 Rp 49.993 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.573 5.5% PROFIT IDV
34 405 Diamonds Rp 52.672 Rp 53.430 - - Rp 52.951 Rp 53.481 SipShop Rp 53.481 Rp 52.672 Rp 53.430 Rp 51 Rp 50 Rp 1 KEEP 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 52.951 Rp 53.481 SipShop Rp 53.481 Rp 52.672 Rp 53.430 Rp 51 Rp 50 Rp 1 KEEP 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 55.349 Rp 55.902 SipShop Rp 55.902 Rp 55.059 Rp 55.852 Rp 50 Rp 50 Rp 0 KEEP 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 62.218 Rp 62.840 SipShop Rp 62.840 Rp 61.898 Rp 62.789 Rp 51 Rp 50 Rp 1 KEEP 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 64.569 Rp 65.215 SipShop Rp 65.215 Rp 64.239 Rp 65.164 Rp 51 Rp 50 Rp 1 KEEP Rp 60.550 Rp 3.689 6.1% PROFIT IDV
39 500 Diamonds Rp 65.142 Rp 66.080 Rp 68.453 Rp 69.138 Rp 65.481 Rp 66.136 SipShop Rp 66.136 Rp 65.147 Rp 66.085 Rp 56 Rp 50 Rp 6 RAISE Rp 61.415 Rp 3.727 6.1% PROFIT IDV
40 510 Diamonds Rp 66.844 Rp 67.807 Rp 70.382 Rp 71.086 Rp 67.182 Rp 67.854 SipShop Rp 67.854 Rp 66.841 Rp 67.804 Rp 47 Rp 50 Rp -3 LOWER Rp 63.145 Rp 3.699 5.9% PROFIT IDV
41 545 Diamonds Rp 71.033 Rp 72.056 - - Rp 71.392 Rp 72.106 SipShop Rp 72.106 Rp 71.033 Rp 72.056 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 3.563 5.3% PROFIT IDV
42 565 Diamonds Rp 73.478 Rp 74.536 Rp 77.130 Rp 77.901 Rp 73.860 Rp 74.599 SipShop Rp 74.599 Rp 73.490 Rp 74.548 Rp 63 Rp 50 Rp 13 RAISE Rp 69.200 Rp 4.278 6.2% PROFIT IDV
43 635 Diamonds Rp 82.667 Rp 83.857 Rp 86.771 Rp 87.639 Rp 83.089 Rp 83.920 SipShop Rp 83.920 Rp 82.679 Rp 83.870 Rp 63 Rp 50 Rp 13 RAISE Rp 77.850 Rp 4.817 6.2% PROFIT IDV
44 720 Diamonds Rp 91.733 Rp 93.054 Rp 96.411 Rp 97.375 Rp 92.070 Rp 92.991 SipShop Rp 92.991 Rp 91.621 Rp 92.940 Rp -63 Rp 50 Rp -113 LOWER Rp 86.500 Rp 5.233 6.0% PROFIT IDV
45 725 Diamonds Rp 92.632 Rp 93.966 Rp 97.375 Rp 98.349 Rp 93.085 Rp 94.016 SipShop Rp 94.016 Rp 92.632 Rp 93.966 Rp 50 Rp 50 Rp 0 KEEP 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 95.649 Rp 96.605 SipShop Rp 96.605 Rp 95.184 Rp 96.555 Rp 50 Rp 50 Rp 0 KEEP 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 99.052 Rp 100.043 SipShop Rp 100.043 Rp 98.524 Rp 99.943 Rp 100 Rp 100 Rp 0 KEEP Rp 93.420 Rp 5.104 5.5% PROFIT IDV
48 790 Diamonds Rp 100.990 Rp 102.444 Rp 106.052 Rp 107.113 Rp 101.547 Rp 102.562 SipShop Rp 102.562 Rp 101.007 Rp 102.462 Rp 118 Rp 100 Rp 18 RAISE Rp 95.150 Rp 5.840 6.1% PROFIT IDV
49 800 Diamonds Rp 102.614 Rp 104.092 Rp 107.982 Rp 109.062 Rp 103.160 Rp 104.192 SipShop Rp 104.192 Rp 102.614 Rp 104.092 Rp 100 Rp 100 Rp 0 KEEP 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 110.670 Rp 111.777 SipShop Rp 111.777 Rp 110.091 Rp 111.676 Rp 101 Rp 100 Rp 1 KEEP 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 119.891 Rp 121.090 SipShop Rp 121.090 Rp 119.272 Rp 120.990 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 6.822 6.1% PROFIT IDV
52 1000 Diamonds Rp 128.554 Rp 130.405 Rp 134.976 Rp 136.326 Rp 129.234 Rp 130.526 SipShop Rp 130.526 Rp 128.574 Rp 130.425 Rp 121 Rp 100 Rp 21 RAISE Rp 121.100 Rp 7.454 6.2% PROFIT IDV
53 1050 Diamonds Rp 135.244 Rp 137.192 Rp 142.689 Rp 144.116 Rp 135.933 Rp 137.292 SipShop Rp 137.292 Rp 135.244 Rp 137.192 Rp 100 Rp 100 Rp 0 KEEP 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 138.331 Rp 139.714 SipShop Rp 139.714 Rp 137.632 Rp 139.614 Rp 100 Rp 100 Rp 0 KEEP 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 139.186 Rp 140.578 SipShop Rp 140.578 Rp 138.483 Rp 140.477 Rp 101 Rp 100 Rp 1 KEEP 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 184.334 Rp 186.177 SipShop Rp 186.177 Rp 183.435 Rp 186.076 Rp 101 Rp 100 Rp 1 KEEP 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 184.432 Rp 186.276 SipShop Rp 186.276 Rp 183.533 Rp 186.176 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.533 6.1% PROFIT IDV
58 2000 Diamonds Rp 255.294 Rp 258.970 Rp 268.986 Rp 271.676 Rp 256.861 Rp 259.430 SipShop Rp 259.430 Rp 255.254 Rp 258.930 Rp 460 Rp 500 Rp -40 LOWER Rp 241.335 Rp 13.959 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 273.673 Rp 277.614 Rp 288.269 Rp 291.152 Rp 274.680 Rp 277.427 SipShop Rp 277.427 Rp 272.995 Rp 276.926 Rp -187 Rp 500 Rp -687 LOWER Rp 258.635 Rp 15.038 5.8% 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 278.608 Rp 282.620 Rp 293.088 Rp 296.019 Rp 280.299 Rp 283.102 SipShop Rp 283.102 Rp 278.590 Rp 282.602 Rp 482 Rp 500 Rp -18 LOWER Rp 262.960 Rp 15.648 6.0% PROFIT IDV
63 2720 Diamonds Rp 346.332 Rp 351.319 Rp 365.399 Rp 369.053 Rp 348.301 Rp 351.784 SipShop Rp 351.784 Rp 346.297 Rp 351.284 Rp 465 Rp 500 Rp -35 LOWER Rp 326.970 Rp 19.362 5.9% PROFIT IDV
64 3000 Diamonds Rp 380.707 Rp 386.189 Rp 401.070 Rp 405.081 Rp 381.906 Rp 385.725 SipShop Rp 385.725 Rp 379.756 Rp 385.224 Rp -464 Rp 500 Rp -964 LOWER Rp 359.840 Rp 20.867 5.8% 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 505.778 Rp 513.061 Rp 531.219 Rp 536.531 Rp 507.263 Rp 512.336 SipShop Rp 512.336 Rp 504.570 Rp 511.836 Rp -725 Rp 500 Rp -1.225 LOWER Rp 476.615 Rp 29.163 6.1% PROFIT IDV
67 4450 Diamonds Rp 563.461 Rp 571.575 Rp 591.960 Rp 597.880 Rp 565.056 Rp 570.707 SipShop Rp 570.707 Rp 562.112 Rp 570.206 Rp -868 Rp 500 Rp -1.368 LOWER Rp 531.110 Rp 32.351 6.1% PROFIT IDV
68 5500 Diamonds Rp 696.353 Rp 706.380 Rp 731.752 Rp 739.070 Rp 698.202 Rp 705.184 SipShop Rp 705.184 Rp 694.680 Rp 704.683 Rp -1.196 Rp 500 Rp -1.696 LOWER Rp 656.535 Rp 39.818 6.1% PROFIT IDV
69 6000 Diamonds Rp 759.157 Rp 770.089 Rp 798.275 Rp 806.258 Rp 762.878 Rp 770.507 SipShop Rp 770.507 Rp 759.076 Rp 770.007 Rp 418 Rp 500 Rp -82 LOWER Rp 716.220 Rp 42.937 6.0% PROFIT IDV
70 6480 Diamonds Rp 821.607 Rp 833.438 Rp 862.874 Rp 871.503 Rp 825.660 Rp 833.917 SipShop Rp 833.917 Rp 821.586 Rp 833.417 Rp 479 Rp 500 Rp -21 LOWER Rp 774.175 Rp 47.432 6.1% PROFIT IDV
71 7290 Diamonds Rp 920.133 Rp 933.383 Rp 964.097 Rp 973.738 Rp 922.429 Rp 931.653 SipShop Rp 931.653 Rp 917.934 Rp 931.152 Rp -1.730 Rp 500 Rp -2.230 LOWER Rp 866.730 Rp 53.403 6.2% PROFIT IDV
72 8010 Diamonds Rp 1.011.527 Rp 1.026.093 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 -1.449 Rp 1.000 Rp -2.449 LOWER Rp 953.230 Rp 58.297 6.1% PROFIT IDV
73 9800 Diamonds Rp 1.238.873 Rp 1.256.713 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 954 Rp 1.000 Rp -46 LOWER Rp 1.167.750 Rp 71.123 6.1% PROFIT IDV
74 14580 Diamonds Rp 1.840.249 Rp 1.866.749 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 -3.472 Rp 1.000 Rp -4.472 LOWER Rp 1.733.460 Rp 106.789 6.2% PROFIT IDV
75 36500 Diamonds Rp 4.607.118 Rp 4.673.460 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 -10.163 Rp 1.000 Rp -11.163 LOWER Rp 4.338.840 Rp 268.278 6.2% PROFIT IDV
76 73100 Diamonds Rp 9.228.166 Rp 9.361.052 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 -21.322 Rp 1.000 Rp -22.322 LOWER Rp 8.688.060 Rp 540.106 6.2% 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.