Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-09
76
Total Variants
13
Lower
42
Keep
21
Raise
63
Profit
10
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 24.885 Rp 25.134 SipShop Rp 25.134 Rp 24.727 Rp 25.083 Rp -588 Rp 50 Rp -638 LOWER - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 74.687 Rp 75.434 SipShop Rp 75.434 Rp 74.313 Rp 75.383 Rp -1.778 Rp 50 Rp -1.828 LOWER - - - - -
3 BP Card Rp 41.768 Rp 42.369 Rp 44.141 Rp 44.582 Rp 42.000 Rp 42.420 SipShop Rp 42.420 Rp 41.768 Rp 42.369 Rp 51 Rp 50 Rp 1 KEEP - - - - -
4 5 Diamonds Rp 831 Rp 843 Rp 965 Rp 975 Rp 842 Rp 850 SipShop Rp 850 Rp 828 Rp 840 Rp 7 Rp 10 Rp -3 LOWER Rp 865 Rp -34 -3.9% LOSS IDV
5 12 Diamonds Rp 1.813 Rp 1.839 Rp 1.930 Rp 1.949 Rp 1.826 Rp 1.844 SipShop Rp 1.844 Rp 1.807 Rp 1.833 Rp 5 Rp 10 Rp -5 LOWER Rp 1.730 Rp 83 4.8% PROFIT IDV
6 70 Diamonds Rp 9.069 Rp 9.200 Rp 9.642 Rp 9.738 Rp 9.119 Rp 9.210 SipShop Rp 9.210 Rp 9.069 Rp 9.200 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 419 4.8% PROFIT IDV
7 100 Diamonds Rp 13.349 Rp 13.541 Rp 15.430 Rp 15.584 Rp 13.396 Rp 13.530 SipShop Rp 13.530 Rp 13.328 Rp 13.520 Rp -11 Rp 10 Rp -21 LOWER Rp 13.840 Rp -491 -3.5% LOSS IDV
8 140 Diamonds Rp 18.148 Rp 18.409 Rp 19.283 Rp 19.476 Rp 18.271 Rp 18.454 SipShop Rp 18.454 Rp 18.182 Rp 18.444 Rp 45 Rp 10 Rp 35 RAISE Rp 17.300 Rp 848 4.9% 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 39.680 Rp 40.251 - - Rp 39.901 Rp 40.300 SipShop Rp 40.300 Rp 39.678 Rp 40.249 Rp 49 Rp 50 Rp -1 KEEP Rp 38.060 Rp 1.620 4.3% PROFIT IDV
11 355 Diamonds Rp 45.347 Rp 46.000 Rp 48.206 Rp 48.688 Rp 45.595 Rp 46.051 SipShop Rp 46.051 Rp 45.347 Rp 46.000 Rp 51 Rp 50 Rp 1 KEEP Rp 43.250 Rp 2.097 4.8% PROFIT IDV
12 360 Diamonds Rp 46.245 Rp 46.911 Rp 49.171 Rp 49.663 Rp 46.697 Rp 47.164 SipShop Rp 47.164 Rp 46.445 Rp 47.114 Rp 253 Rp 50 Rp 203 RAISE Rp 44.115 Rp 2.130 4.8% PROFIT IDV
13 10 Diamonds Rp 1.665 Rp 1.689 Rp 1.930 Rp 1.949 Rp 1.680 Rp 1.697 SipShop Rp 1.697 Rp 1.663 Rp 1.687 Rp 8 Rp 10 Rp -2 LOWER Rp 1.730 Rp -65 -3.8% LOSS IDV
14 15 Diamonds Rp 2.500 Rp 2.536 Rp 2.894 Rp 2.923 Rp 2.517 Rp 2.542 SipShop Rp 2.542 Rp 2.496 Rp 2.532 Rp 6 Rp 10 Rp -4 LOWER Rp 2.595 Rp -95 -3.7% LOSS IDV
15 20 Diamonds Rp 3.334 Rp 3.382 Rp 3.859 Rp 3.898 Rp 3.354 Rp 3.388 SipShop Rp 3.388 Rp 3.330 Rp 3.378 Rp 6 Rp 10 Rp -4 LOWER Rp 3.460 Rp -126 -3.6% LOSS IDV
16 25 Diamonds Rp 4.168 Rp 4.228 Rp 4.823 Rp 4.871 Rp 4.191 Rp 4.233 SipShop Rp 4.233 Rp 4.163 Rp 4.223 Rp 5 Rp 10 Rp -5 LOWER Rp 4.325 Rp -157 -3.6% LOSS IDV
17 30 Diamonds Rp 5.002 Rp 5.074 Rp 5.788 Rp 5.846 Rp 5.035 Rp 5.085 SipShop Rp 5.085 Rp 5.002 Rp 5.074 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -188 -3.6% LOSS IDV
18 40 Diamonds Rp 6.284 Rp 6.374 Rp 7.717 Rp 7.794 Rp 6.322 Rp 6.385 SipShop Rp 6.385 Rp 6.284 Rp 6.374 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -636 -9.2% LOSS IDV
19 50 Diamonds Rp 6.663 Rp 6.759 Rp 7.714 Rp 7.791 Rp 6.702 Rp 6.769 SipShop Rp 6.769 Rp 6.663 Rp 6.759 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -257 -3.7% 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 9.922 Rp 10.065 Rp 10.607 Rp 10.713 Rp 9.974 Rp 10.074 SipShop Rp 10.074 Rp 9.921 Rp 10.064 Rp 9 Rp 10 Rp -1 KEEP Rp 9.515 Rp 407 4.3% PROFIT IDV
22 80 Diamonds Rp 10.755 Rp 10.910 Rp 11.571 Rp 11.687 Rp 10.812 Rp 10.920 SipShop Rp 10.920 Rp 10.755 Rp 10.910 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 375 3.6% PROFIT IDV
23 90 Diamonds Rp 12.430 Rp 12.609 Rp 13.501 Rp 13.636 Rp 12.494 Rp 12.619 SipShop Rp 12.619 Rp 12.430 Rp 12.609 Rp 10 Rp 10 Rp 0 KEEP Rp 12.110 Rp 320 2.6% PROFIT IDV
24 120 Diamonds Rp 15.767 Rp 15.994 Rp 17.356 Rp 17.530 Rp 15.845 Rp 16.003 SipShop Rp 16.003 Rp 15.765 Rp 15.992 Rp 9 Rp 10 Rp -1 KEEP Rp 15.570 Rp 197 1.3% PROFIT IDV
25 130 Diamonds Rp 17.434 Rp 17.685 Rp 19.285 Rp 19.478 Rp 17.521 Rp 17.696 SipShop Rp 17.696 Rp 17.434 Rp 17.685 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 134 0.8% PROFIT IDV
26 145 Diamonds Rp 19.010 Rp 19.284 Rp 20.248 Rp 20.450 Rp 19.107 Rp 19.298 SipShop Rp 19.298 Rp 19.014 Rp 19.288 Rp 14 Rp 10 Rp 4 RAISE Rp 18.165 Rp 845 4.7% PROFIT IDV
27 150 Diamonds Rp 19.845 Rp 20.131 Rp 21.212 Rp 21.424 Rp 19.948 Rp 20.147 SipShop Rp 20.147 Rp 19.851 Rp 20.137 Rp 16 Rp 10 Rp 6 RAISE Rp 19.030 Rp 815 4.3% PROFIT IDV
28 160 Diamonds Rp 21.520 Rp 21.830 Rp 23.141 Rp 23.372 Rp 21.624 Rp 21.840 SipShop Rp 21.840 Rp 21.520 Rp 21.830 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 760 3.7% PROFIT IDV
29 170 Diamonds Rp 22.439 Rp 22.762 Rp 25.071 Rp 25.322 Rp 22.548 Rp 22.773 SipShop Rp 22.773 Rp 22.439 Rp 22.762 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp -51 -0.2% LOSS IDV
30 190 Diamonds Rp 24.818 Rp 25.175 Rp 26.998 Rp 27.268 Rp 24.975 Rp 25.225 SipShop Rp 25.225 Rp 24.817 Rp 25.174 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 598 2.5% 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 36.324 Rp 36.847 Rp 38.565 Rp 38.951 Rp 36.548 Rp 36.913 SipShop Rp 36.913 Rp 36.339 Rp 36.862 Rp 66 Rp 50 Rp 16 RAISE Rp 34.600 Rp 1.724 5.0% PROFIT IDV
33 375 Diamonds Rp 48.770 Rp 49.472 Rp 52.065 Rp 52.586 Rp 49.031 Rp 49.521 SipShop Rp 49.521 Rp 48.768 Rp 49.470 Rp 49 Rp 50 Rp -1 KEEP Rp 46.710 Rp 2.060 4.4% PROFIT IDV
34 405 Diamonds Rp 52.077 Rp 52.827 - - Rp 52.381 Rp 52.905 SipShop Rp 52.905 Rp 52.104 Rp 52.854 Rp 78 Rp 50 Rp 28 RAISE Rp 50.170 Rp 1.907 3.8% PROFIT IDV
35 400 Diamonds Rp 52.077 Rp 52.827 Rp 56.888 Rp 57.457 Rp 52.381 Rp 52.905 SipShop Rp 52.905 Rp 52.104 Rp 52.854 Rp 78 Rp 50 Rp 28 RAISE Rp 50.170 Rp 1.907 3.8% PROFIT IDV
36 425 Diamonds Rp 54.497 Rp 55.282 Rp 57.848 Rp 58.426 Rp 54.808 Rp 55.356 SipShop Rp 55.356 Rp 54.520 Rp 55.305 Rp 74 Rp 50 Rp 24 RAISE Rp 51.900 Rp 2.597 5.0% PROFIT IDV
37 475 Diamonds Rp 61.194 Rp 62.075 Rp 65.561 Rp 66.217 Rp 61.498 Rp 62.113 SipShop Rp 62.113 Rp 61.181 Rp 62.062 Rp 38 Rp 50 Rp -12 LOWER Rp 58.820 Rp 2.374 4.0% PROFIT IDV
38 495 Diamonds Rp 63.582 Rp 64.498 Rp 67.489 Rp 68.164 Rp 63.938 Rp 64.577 SipShop Rp 64.577 Rp 63.611 Rp 64.527 Rp 79 Rp 50 Rp 29 RAISE Rp 60.550 Rp 3.032 5.0% PROFIT IDV
39 500 Diamonds Rp 64.445 Rp 65.373 Rp 68.453 Rp 69.138 Rp 64.772 Rp 65.420 SipShop Rp 65.420 Rp 64.442 Rp 65.370 Rp 47 Rp 50 Rp -3 LOWER Rp 61.415 Rp 3.030 4.9% PROFIT IDV
40 510 Diamonds Rp 66.115 Rp 67.067 Rp 70.382 Rp 71.086 Rp 66.446 Rp 67.110 SipShop Rp 67.110 Rp 66.108 Rp 67.060 Rp 43 Rp 50 Rp -7 LOWER Rp 63.145 Rp 2.970 4.7% PROFIT IDV
41 545 Diamonds Rp 70.284 Rp 71.296 - - Rp 70.627 Rp 71.333 SipShop Rp 71.333 Rp 70.271 Rp 71.283 Rp 37 Rp 50 Rp -13 LOWER Rp 67.470 Rp 2.814 4.2% PROFIT IDV
42 565 Diamonds Rp 72.702 Rp 73.749 Rp 77.130 Rp 77.901 Rp 73.068 Rp 73.799 SipShop Rp 73.799 Rp 72.702 Rp 73.749 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 3.502 5.1% PROFIT IDV
43 635 Diamonds Rp 81.756 Rp 82.933 Rp 86.771 Rp 87.639 Rp 82.198 Rp 83.020 SipShop Rp 83.020 Rp 81.792 Rp 82.970 Rp 87 Rp 50 Rp 37 RAISE Rp 77.850 Rp 3.906 5.0% PROFIT IDV
44 720 Diamonds Rp 90.840 Rp 92.148 Rp 96.411 Rp 97.375 Rp 91.328 Rp 92.241 SipShop Rp 92.241 Rp 90.882 Rp 92.191 Rp 93 Rp 50 Rp 43 RAISE Rp 86.500 Rp 4.340 5.0% PROFIT IDV
45 725 Diamonds Rp 91.717 Rp 93.038 Rp 97.375 Rp 98.349 Rp 92.166 Rp 93.088 SipShop Rp 93.088 Rp 91.717 Rp 93.038 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 4.352 5.0% PROFIT IDV
46 740 Diamonds Rp 94.182 Rp 95.538 Rp 100.269 Rp 101.272 Rp 94.681 Rp 95.628 SipShop Rp 95.628 Rp 94.221 Rp 95.578 Rp 90 Rp 50 Rp 40 RAISE Rp 89.960 Rp 4.222 4.7% PROFIT IDV
47 770 Diamonds Rp 97.556 Rp 98.961 Rp 104.124 Rp 105.165 Rp 98.031 Rp 99.011 SipShop Rp 99.011 Rp 97.556 Rp 98.961 Rp 50 Rp 50 Rp 0 KEEP Rp 93.420 Rp 4.136 4.4% PROFIT IDV
48 790 Diamonds Rp 99.878 Rp 101.316 Rp 106.052 Rp 107.113 Rp 100.458 Rp 101.463 SipShop Rp 101.463 Rp 99.924 Rp 101.363 Rp 147 Rp 100 Rp 47 RAISE Rp 95.150 Rp 4.728 5.0% PROFIT IDV
49 800 Diamonds Rp 101.592 Rp 103.055 Rp 107.982 Rp 109.062 Rp 102.134 Rp 103.155 SipShop Rp 103.155 Rp 101.592 Rp 103.055 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 4.712 4.9% PROFIT IDV
50 860 Diamonds Rp 108.963 Rp 110.532 Rp 115.693 Rp 116.850 Rp 109.588 Rp 110.684 SipShop Rp 110.684 Rp 109.014 Rp 110.584 Rp 152 Rp 100 Rp 52 RAISE Rp 103.800 Rp 5.163 5.0% PROFIT IDV
51 930 Diamonds Rp 118.052 Rp 119.752 Rp 125.335 Rp 126.588 Rp 118.718 Rp 119.905 SipShop Rp 119.905 Rp 118.104 Rp 119.805 Rp 153 Rp 100 Rp 53 RAISE Rp 112.450 Rp 5.602 5.0% PROFIT IDV
52 1000 Diamonds Rp 127.138 Rp 128.969 Rp 134.976 Rp 136.326 Rp 127.848 Rp 129.126 SipShop Rp 129.126 Rp 127.194 Rp 129.026 Rp 157 Rp 100 Rp 57 RAISE Rp 121.100 Rp 6.038 5.0% PROFIT IDV
53 1050 Diamonds Rp 133.804 Rp 135.731 Rp 142.689 Rp 144.116 Rp 134.551 Rp 135.897 SipShop Rp 135.897 Rp 133.869 Rp 135.797 Rp 166 Rp 100 Rp 66 RAISE Rp 128.020 Rp 5.784 4.5% PROFIT IDV
54 1075 Diamonds Rp 136.222 Rp 138.184 Rp 144.616 Rp 146.062 Rp 136.978 Rp 138.348 SipShop Rp 138.348 Rp 136.285 Rp 138.248 Rp 164 Rp 100 Rp 64 RAISE Rp 129.750 Rp 6.472 5.0% PROFIT IDV
55 1080 Diamonds Rp 137.059 Rp 139.033 Rp 145.581 Rp 147.037 Rp 137.816 Rp 139.194 SipShop Rp 139.194 Rp 137.119 Rp 139.094 Rp 161 Rp 100 Rp 61 RAISE Rp 130.615 Rp 6.444 4.9% PROFIT IDV
56 1450 Diamonds Rp 181.653 Rp 184.269 Rp 192.820 Rp 194.748 Rp 182.617 Rp 184.443 SipShop Rp 184.443 Rp 181.726 Rp 184.343 Rp 174 Rp 100 Rp 74 RAISE Rp 173.000 Rp 8.653 5.0% PROFIT IDV
57 1440 Diamonds Rp 181.653 Rp 184.269 Rp 192.821 Rp 194.749 Rp 182.628 Rp 184.454 SipShop Rp 184.454 Rp 181.736 Rp 184.353 Rp 185 Rp 100 Rp 85 RAISE Rp 173.000 Rp 8.653 5.0% PROFIT IDV
58 2000 Diamonds Rp 252.485 Rp 256.121 Rp 268.986 Rp 271.676 Rp 254.080 Rp 256.621 SipShop Rp 256.621 Rp 252.485 Rp 256.121 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 11.150 4.6% PROFIT IDV
59 2140 Diamonds Rp 270.665 Rp 274.563 Rp 288.269 Rp 291.152 Rp 272.340 Rp 275.063 SipShop Rp 275.063 Rp 270.665 Rp 274.563 Rp 500 Rp 500 Rp 0 KEEP Rp 258.635 Rp 12.030 4.7% 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 2180 Diamonds Rp 272.246 Rp 276.166 Rp 289.230 Rp 292.122 Rp 273.928 Rp 276.667 SipShop Rp 276.667 Rp 272.246 Rp 276.166 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 12.746 4.9% PROFIT IDV
62 2200 Diamonds Rp 275.585 Rp 279.553 Rp 293.088 Rp 296.019 Rp 277.281 Rp 280.054 SipShop Rp 280.054 Rp 275.585 Rp 279.553 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 12.625 4.8% PROFIT IDV
63 2720 Diamonds Rp 342.553 Rp 347.486 Rp 365.399 Rp 369.053 Rp 344.541 Rp 347.986 SipShop Rp 347.986 Rp 342.553 Rp 347.486 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 15.583 4.8% PROFIT IDV
64 3000 Diamonds Rp 376.499 Rp 381.921 Rp 401.070 Rp 405.081 Rp 378.635 Rp 382.421 SipShop Rp 382.421 Rp 376.499 Rp 381.921 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 16.659 4.6% PROFIT IDV
65 3640 Diamonds Rp 454.054 Rp 460.592 Rp 482.049 Rp 486.869 Rp 456.528 Rp 461.093 SipShop Rp 461.093 Rp 454.054 Rp 460.592 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 21.554 5.0% PROFIT IDV
66 4000 Diamonds Rp 500.341 Rp 507.546 Rp 531.219 Rp 536.531 Rp 503.016 Rp 508.046 SipShop Rp 508.046 Rp 500.341 Rp 507.546 Rp 500 Rp 500 Rp 0 KEEP Rp 476.615 Rp 23.726 5.0% PROFIT IDV
67 4450 Diamonds Rp 557.387 Rp 565.413 Rp 591.960 Rp 597.880 Rp 560.311 Rp 565.914 SipShop Rp 565.914 Rp 557.387 Rp 565.413 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 26.277 4.9% PROFIT IDV
68 5500 Diamonds Rp 688.823 Rp 698.742 Rp 731.752 Rp 739.070 Rp 692.320 Rp 699.243 SipShop Rp 699.243 Rp 688.823 Rp 698.742 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 32.288 4.9% PROFIT IDV
69 6000 Diamonds Rp 750.874 Rp 761.687 Rp 798.275 Rp 806.258 Rp 754.641 Rp 762.187 SipShop Rp 762.187 Rp 750.874 Rp 761.687 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 34.654 4.8% PROFIT IDV
70 6480 Diamonds Rp 812.753 Rp 824.457 Rp 862.874 Rp 871.503 Rp 816.789 Rp 824.957 SipShop Rp 824.957 Rp 812.753 Rp 824.457 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 38.578 5.0% PROFIT IDV
71 7290 Diamonds Rp 910.243 Rp 923.350 Rp 964.097 Rp 973.738 Rp 914.704 Rp 923.851 SipShop Rp 923.851 Rp 910.243 Rp 923.350 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 43.513 5.0% PROFIT IDV
72 8010 Diamonds Rp 1.000.654 Rp 1.015.063 Rp 1.060.507 Rp 1.071.112 Rp 1.006.004 Rp 1.016.064 SipShop Rp 1.016.064 Rp 1.000.654 Rp 1.015.063 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 47.424 5.0% PROFIT IDV
73 9800 Diamonds Rp 1.225.498 Rp 1.243.145 Rp 1.299.605 Rp 1.312.601 Rp 1.231.828 Rp 1.244.146 SipShop Rp 1.244.146 Rp 1.225.498 Rp 1.243.145 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.167.750 Rp 57.748 4.9% PROFIT IDV
74 14580 Diamonds Rp 1.820.460 Rp 1.846.675 Rp 1.928.193 Rp 1.947.475 Rp 1.829.381 Rp 1.847.675 SipShop Rp 1.847.675 Rp 1.820.460 Rp 1.846.675 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 87.000 5.0% PROFIT IDV
75 36500 Diamonds Rp 4.557.589 Rp 4.623.218 Rp 4.820.483 Rp 4.868.688 Rp 4.578.435 Rp 4.624.219 SipShop Rp 4.624.219 Rp 4.557.589 Rp 4.623.218 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 4.338.840 Rp 218.749 5.0% PROFIT IDV
76 73100 Diamonds Rp 9.129.140 Rp 9.260.600 Rp 9.640.965 Rp 9.737.375 Rp 9.169.901 Rp 9.261.600 SipShop Rp 9.261.600 Rp 9.129.140 Rp 9.260.600 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 441.080 5.1% 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.