Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-10
76
Total Variants
3
Lower
21
Keep
52
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 1.807 Rp 1.833 Rp 1.930 Rp 1.949 Rp 1.826 Rp 1.844 SipShop Rp 1.844 Rp 1.807 Rp 1.833 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 77 4.5% 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 13.328 Rp 13.520 Rp 15.430 Rp 15.584 Rp 13.396 Rp 13.530 SipShop Rp 13.530 Rp 13.328 Rp 13.520 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -512 -3.7% LOSS IDV
8 140 Diamonds Rp 18.182 Rp 18.444 Rp 19.283 Rp 19.476 Rp 18.381 Rp 18.565 SipShop Rp 18.565 Rp 18.291 Rp 18.554 Rp 121 Rp 10 Rp 111 RAISE Rp 17.300 Rp 882 5.1% 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 39.680 Rp 40.251 - - Rp 40.121 Rp 40.522 SipShop Rp 40.522 Rp 39.897 Rp 40.472 Rp 271 Rp 50 Rp 221 RAISE 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 46.445 Rp 47.114 Rp 49.171 Rp 49.663 Rp 46.792 Rp 47.260 SipShop Rp 47.260 Rp 46.539 Rp 47.209 Rp 146 Rp 50 Rp 96 RAISE Rp 44.115 Rp 2.330 5.3% PROFIT IDV
13 10 Diamonds Rp 1.663 Rp 1.687 Rp 1.930 Rp 1.949 Rp 1.680 Rp 1.697 SipShop Rp 1.697 Rp 1.663 Rp 1.687 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -67 -3.9% LOSS IDV
14 15 Diamonds Rp 2.496 Rp 2.532 Rp 2.894 Rp 2.923 Rp 2.517 Rp 2.542 SipShop Rp 2.542 Rp 2.496 Rp 2.532 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -99 -3.8% LOSS IDV
15 20 Diamonds Rp 3.330 Rp 3.378 Rp 3.859 Rp 3.898 Rp 3.354 Rp 3.388 SipShop Rp 3.388 Rp 3.330 Rp 3.378 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -130 -3.8% LOSS IDV
16 25 Diamonds Rp 4.163 Rp 4.223 Rp 4.823 Rp 4.871 Rp 4.191 Rp 4.233 SipShop Rp 4.233 Rp 4.163 Rp 4.223 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -162 -3.7% LOSS IDV
17 30 Diamonds Rp 4.997 Rp 5.069 Rp 5.788 Rp 5.846 Rp 5.029 Rp 5.079 SipShop Rp 5.079 Rp 4.997 Rp 5.069 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp -193 -3.7% LOSS IDV
18 40 Diamonds Rp 6.284 Rp 6.374 Rp 7.717 Rp 7.794 Rp 6.355 Rp 6.419 SipShop Rp 6.419 Rp 6.318 Rp 6.409 Rp 45 Rp 10 Rp 35 RAISE Rp 6.920 Rp -636 -9.2% LOSS IDV
19 50 Diamonds Rp 6.659 Rp 6.755 Rp 7.714 Rp 7.791 Rp 6.698 Rp 6.765 SipShop Rp 6.765 Rp 6.659 Rp 6.755 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -261 -3.8% 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 10.029 Rp 10.129 SipShop Rp 10.129 Rp 9.975 Rp 10.119 Rp 64 Rp 10 Rp 54 RAISE 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 10.867 Rp 10.976 SipShop Rp 10.976 Rp 10.810 Rp 10.966 Rp 66 Rp 10 Rp 56 RAISE Rp 10.380 Rp 375 3.6% PROFIT IDV
23 90 Diamonds Rp 12.426 Rp 12.605 Rp 13.501 Rp 13.636 Rp 12.490 Rp 12.615 SipShop Rp 12.615 Rp 12.426 Rp 12.605 Rp 10 Rp 10 Rp 0 KEEP Rp 12.110 Rp 316 2.6% PROFIT IDV
24 120 Diamonds Rp 15.767 Rp 15.994 Rp 17.356 Rp 17.530 Rp 15.900 Rp 16.059 SipShop Rp 16.059 Rp 15.821 Rp 16.049 Rp 65 Rp 10 Rp 55 RAISE 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 17.576 Rp 17.752 SipShop Rp 17.752 Rp 17.490 Rp 17.742 Rp 67 Rp 10 Rp 57 RAISE Rp 17.300 Rp 134 0.8% PROFIT IDV
26 145 Diamonds Rp 19.017 Rp 19.291 Rp 20.248 Rp 20.450 Rp 19.220 Rp 19.412 SipShop Rp 19.412 Rp 19.126 Rp 19.401 Rp 121 Rp 10 Rp 111 RAISE Rp 18.165 Rp 852 4.7% PROFIT IDV
27 150 Diamonds Rp 19.851 Rp 20.137 Rp 21.212 Rp 21.424 Rp 20.058 Rp 20.259 SipShop Rp 20.259 Rp 19.961 Rp 20.248 Rp 122 Rp 10 Rp 112 RAISE Rp 19.030 Rp 821 4.3% PROFIT IDV
28 160 Diamonds Rp 21.520 Rp 21.830 Rp 23.141 Rp 23.372 Rp 21.734 Rp 21.951 SipShop Rp 21.951 Rp 21.629 Rp 21.940 Rp 121 Rp 10 Rp 111 RAISE 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 22.603 Rp 22.829 SipShop Rp 22.829 Rp 22.495 Rp 22.819 Rp 67 Rp 10 Rp 57 RAISE 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 25.085 Rp 25.336 SipShop Rp 25.336 Rp 24.927 Rp 25.286 Rp 161 Rp 50 Rp 111 RAISE 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 36.339 Rp 36.862 Rp 38.565 Rp 38.951 Rp 36.768 Rp 37.136 SipShop Rp 37.136 Rp 36.559 Rp 37.085 Rp 274 Rp 50 Rp 224 RAISE Rp 34.600 Rp 1.739 5.0% PROFIT IDV
33 375 Diamonds Rp 48.770 Rp 49.472 Rp 52.065 Rp 52.586 Rp 49.306 Rp 49.799 SipShop Rp 49.799 Rp 49.042 Rp 49.748 Rp 327 Rp 50 Rp 277 RAISE Rp 46.710 Rp 2.060 4.4% PROFIT IDV
34 405 Diamonds Rp 52.104 Rp 52.854 - - Rp 52.656 Rp 53.183 SipShop Rp 53.183 Rp 52.378 Rp 53.132 Rp 329 Rp 50 Rp 279 RAISE Rp 50.170 Rp 1.934 3.9% PROFIT IDV
35 400 Diamonds Rp 52.104 Rp 52.854 Rp 56.888 Rp 57.457 Rp 52.656 Rp 53.183 SipShop Rp 53.183 Rp 52.378 Rp 53.132 Rp 329 Rp 50 Rp 279 RAISE Rp 50.170 Rp 1.934 3.9% PROFIT IDV
36 425 Diamonds Rp 54.520 Rp 55.305 Rp 57.848 Rp 58.426 Rp 55.138 Rp 55.689 SipShop Rp 55.689 Rp 54.849 Rp 55.639 Rp 384 Rp 50 Rp 334 RAISE Rp 51.900 Rp 2.620 5.0% PROFIT IDV
37 475 Diamonds Rp 61.181 Rp 62.062 Rp 65.561 Rp 66.217 Rp 61.498 Rp 62.113 SipShop Rp 62.113 Rp 61.181 Rp 62.062 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 2.361 4.0% PROFIT IDV
38 495 Diamonds Rp 63.611 Rp 64.527 Rp 67.489 Rp 68.164 Rp 64.323 Rp 64.966 SipShop Rp 64.966 Rp 63.994 Rp 64.916 Rp 439 Rp 50 Rp 389 RAISE Rp 60.550 Rp 3.061 5.1% PROFIT IDV
39 500 Diamonds Rp 64.442 Rp 65.370 Rp 68.453 Rp 69.138 Rp 64.772 Rp 65.420 SipShop Rp 65.420 Rp 64.442 Rp 65.370 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 3.027 4.9% PROFIT IDV
40 510 Diamonds Rp 66.108 Rp 67.060 Rp 70.382 Rp 71.086 Rp 66.446 Rp 67.110 SipShop Rp 67.110 Rp 66.108 Rp 67.060 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 2.963 4.7% PROFIT IDV
41 545 Diamonds Rp 70.271 Rp 71.283 - - Rp 70.627 Rp 71.333 SipShop Rp 71.333 Rp 70.271 Rp 71.283 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 2.801 4.2% PROFIT IDV
42 565 Diamonds Rp 72.702 Rp 73.749 Rp 77.130 Rp 77.901 Rp 73.508 Rp 74.243 SipShop Rp 74.243 Rp 73.139 Rp 74.192 Rp 494 Rp 50 Rp 444 RAISE Rp 69.200 Rp 3.502 5.1% PROFIT IDV
43 635 Diamonds Rp 81.792 Rp 82.970 Rp 86.771 Rp 87.639 Rp 82.693 Rp 83.520 SipShop Rp 83.520 Rp 82.285 Rp 83.470 Rp 550 Rp 50 Rp 500 RAISE Rp 77.850 Rp 3.942 5.1% PROFIT IDV
44 720 Diamonds Rp 90.882 Rp 92.191 Rp 96.411 Rp 97.375 Rp 91.878 Rp 92.797 SipShop Rp 92.797 Rp 91.430 Rp 92.747 Rp 606 Rp 50 Rp 556 RAISE Rp 86.500 Rp 4.382 5.1% PROFIT IDV
45 725 Diamonds Rp 91.717 Rp 93.038 Rp 97.375 Rp 98.349 Rp 92.716 Rp 93.643 SipShop Rp 93.643 Rp 92.264 Rp 93.593 Rp 605 Rp 50 Rp 555 RAISE Rp 87.365 Rp 4.352 5.0% PROFIT IDV
46 740 Diamonds Rp 94.221 Rp 95.578 Rp 100.269 Rp 101.272 Rp 95.231 Rp 96.183 SipShop Rp 96.183 Rp 94.768 Rp 96.133 Rp 605 Rp 50 Rp 555 RAISE Rp 89.960 Rp 4.261 4.7% PROFIT IDV
47 770 Diamonds Rp 97.556 Rp 98.961 Rp 104.124 Rp 105.165 Rp 98.581 Rp 99.567 SipShop Rp 99.567 Rp 98.104 Rp 99.517 Rp 606 Rp 50 Rp 556 RAISE Rp 93.420 Rp 4.136 4.4% PROFIT IDV
48 790 Diamonds Rp 99.924 Rp 101.363 Rp 106.052 Rp 107.113 Rp 101.063 Rp 102.074 SipShop Rp 102.074 Rp 100.526 Rp 101.974 Rp 711 Rp 100 Rp 611 RAISE Rp 95.150 Rp 4.774 5.0% PROFIT IDV
49 800 Diamonds Rp 101.592 Rp 103.055 Rp 107.982 Rp 109.062 Rp 102.739 Rp 103.766 SipShop Rp 103.766 Rp 102.194 Rp 103.666 Rp 711 Rp 100 Rp 611 RAISE Rp 96.880 Rp 4.712 4.9% PROFIT IDV
50 860 Diamonds Rp 109.014 Rp 110.584 Rp 115.693 Rp 116.850 Rp 110.248 Rp 111.350 SipShop Rp 111.350 Rp 109.670 Rp 111.249 Rp 766 Rp 100 Rp 666 RAISE Rp 103.800 Rp 5.214 5.0% PROFIT IDV
51 930 Diamonds Rp 118.104 Rp 119.805 Rp 125.335 Rp 126.588 Rp 119.433 Rp 120.627 SipShop Rp 120.627 Rp 118.816 Rp 120.527 Rp 822 Rp 100 Rp 722 RAISE Rp 112.450 Rp 5.654 5.0% PROFIT IDV
52 1000 Diamonds Rp 127.194 Rp 129.026 Rp 134.976 Rp 136.326 Rp 128.618 Rp 129.904 SipShop Rp 129.904 Rp 127.961 Rp 129.804 Rp 878 Rp 100 Rp 778 RAISE Rp 121.100 Rp 6.094 5.0% PROFIT IDV
53 1050 Diamonds Rp 133.869 Rp 135.797 Rp 142.689 Rp 144.116 Rp 135.321 Rp 136.674 SipShop Rp 136.674 Rp 134.635 Rp 136.574 Rp 877 Rp 100 Rp 777 RAISE Rp 128.020 Rp 5.849 4.6% PROFIT IDV
54 1075 Diamonds Rp 136.285 Rp 138.248 Rp 144.616 Rp 146.062 Rp 137.803 Rp 139.181 SipShop Rp 139.181 Rp 137.106 Rp 139.080 Rp 933 Rp 100 Rp 833 RAISE Rp 129.750 Rp 6.535 5.0% PROFIT IDV
55 1080 Diamonds Rp 137.119 Rp 139.094 Rp 145.581 Rp 147.037 Rp 138.641 Rp 140.027 SipShop Rp 140.027 Rp 137.940 Rp 139.926 Rp 933 Rp 100 Rp 833 RAISE Rp 130.615 Rp 6.504 5.0% PROFIT IDV
56 1450 Diamonds Rp 181.726 Rp 184.343 Rp 192.820 Rp 194.748 Rp 182.617 Rp 184.443 SipShop Rp 184.443 Rp 181.726 Rp 184.343 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 8.726 5.0% PROFIT IDV
57 1440 Diamonds Rp 181.736 Rp 184.353 Rp 192.821 Rp 194.749 Rp 183.728 Rp 185.565 SipShop Rp 185.565 Rp 182.832 Rp 185.465 Rp 1.212 Rp 100 Rp 1.112 RAISE Rp 173.000 Rp 8.736 5.0% PROFIT IDV
58 2000 Diamonds Rp 252.485 Rp 256.121 Rp 268.986 Rp 271.676 Rp 255.565 Rp 258.121 SipShop Rp 258.121 Rp 253.963 Rp 257.620 Rp 2.000 Rp 500 Rp 1.500 RAISE 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 273.935 Rp 276.674 SipShop Rp 276.674 Rp 272.253 Rp 276.173 Rp 2.111 Rp 500 Rp 1.611 RAISE 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 275.578 Rp 278.334 SipShop Rp 278.334 Rp 273.889 Rp 277.833 Rp 2.168 Rp 500 Rp 1.668 RAISE 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 278.931 Rp 281.720 SipShop Rp 281.720 Rp 277.227 Rp 281.219 Rp 2.167 Rp 500 Rp 1.667 RAISE 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 346.576 Rp 350.042 SipShop Rp 350.042 Rp 344.580 Rp 349.542 Rp 2.556 Rp 500 Rp 2.056 RAISE 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 380.835 Rp 384.643 SipShop Rp 384.643 Rp 378.689 Rp 384.142 Rp 2.722 Rp 500 Rp 2.222 RAISE 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 459.278 Rp 463.871 SipShop Rp 463.871 Rp 456.793 Rp 463.371 Rp 3.279 Rp 500 Rp 2.779 RAISE 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 506.041 Rp 511.101 SipShop Rp 511.101 Rp 503.352 Rp 510.600 Rp 3.555 Rp 500 Rp 3.055 RAISE 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 563.666 Rp 569.303 SipShop Rp 569.303 Rp 560.728 Rp 568.802 Rp 3.890 Rp 500 Rp 3.390 RAISE 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 696.445 Rp 703.409 SipShop Rp 703.409 Rp 692.930 Rp 702.908 Rp 4.667 Rp 500 Rp 4.167 RAISE 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 759.096 Rp 766.687 SipShop Rp 766.687 Rp 755.310 Rp 766.186 Rp 5.000 Rp 500 Rp 4.500 RAISE 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 821.684 Rp 829.901 SipShop Rp 829.901 Rp 817.627 Rp 829.401 Rp 5.444 Rp 500 Rp 4.944 RAISE 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 920.204 Rp 929.406 SipShop Rp 929.406 Rp 915.719 Rp 928.905 Rp 6.056 Rp 500 Rp 5.556 RAISE 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 1.012.054 Rp 1.022.175 SipShop Rp 1.022.175 Rp 1.006.678 Rp 1.021.174 Rp 7.112 Rp 1.000 Rp 6.112 RAISE 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 1.239.198 Rp 1.251.590 SipShop Rp 1.251.590 Rp 1.232.837 Rp 1.250.590 Rp 8.445 Rp 1.000 Rp 7.445 RAISE 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 1.840.381 Rp 1.858.785 SipShop Rp 1.858.785 Rp 1.831.412 Rp 1.857.784 Rp 12.110 Rp 1.000 Rp 11.110 RAISE 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 4.605.935 Rp 4.651.994 SipShop Rp 4.651.994 Rp 4.584.970 Rp 4.650.994 Rp 28.776 Rp 1.000 Rp 27.776 RAISE 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 9.225.121 Rp 9.317.372 SipShop Rp 9.317.372 Rp 9.184.120 Rp 9.316.371 Rp 56.772 Rp 1.000 Rp 55.772 RAISE 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.