Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-17
76
Total Variants
3
Lower
12
Keep
61
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 24.913 Rp 25.162 SipShop Rp 25.162 Rp 24.755 Rp 25.111 Rp -560 Rp 50 Rp -610 LOWER - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 74.683 Rp 75.430 SipShop Rp 75.430 Rp 74.309 Rp 75.379 Rp -1.782 Rp 50 Rp -1.832 LOWER - - - - -
3 BP Card Rp 41.768 Rp 42.369 Rp 44.141 Rp 44.582 Rp 41.813 Rp 42.231 SipShop Rp 42.231 Rp 41.582 Rp 42.181 Rp -138 Rp 50 Rp -188 LOWER - - - - -
4 5 Diamonds Rp 828 Rp 840 Rp 965 Rp 975 Rp 841 Rp 849 SipShop Rp 849 Rp 827 Rp 839 Rp 9 Rp 10 Rp -1 KEEP Rp 865 Rp -37 -4.3% LOSS IDV
5 12 Diamonds Rp 1.821 Rp 1.847 Rp 1.930 Rp 1.949 Rp 1.847 Rp 1.865 SipShop Rp 1.865 Rp 1.828 Rp 1.854 Rp 18 Rp 10 Rp 8 RAISE Rp 1.730 Rp 91 5.3% PROFIT IDV
6 70 Diamonds Rp 9.119 Rp 9.250 Rp 9.642 Rp 9.738 Rp 9.213 Rp 9.305 SipShop Rp 9.305 Rp 9.163 Rp 9.295 Rp 55 Rp 10 Rp 45 RAISE Rp 8.650 Rp 469 5.4% PROFIT IDV
7 100 Diamonds Rp 13.302 Rp 13.494 Rp 15.430 Rp 15.584 Rp 13.370 Rp 13.504 SipShop Rp 13.504 Rp 13.302 Rp 13.494 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -538 -3.9% LOSS IDV
8 140 Diamonds Rp 18.246 Rp 18.509 Rp 19.283 Rp 19.476 Rp 18.425 Rp 18.609 SipShop Rp 18.609 Rp 18.334 Rp 18.598 Rp 100 Rp 10 Rp 90 RAISE Rp 17.300 Rp 946 5.5% 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 39.796 Rp 40.369 - - Rp 40.196 Rp 40.598 SipShop Rp 40.598 Rp 39.972 Rp 40.548 Rp 229 Rp 50 Rp 179 RAISE Rp 38.060 Rp 1.736 4.6% PROFIT IDV
11 355 Diamonds Rp 45.594 Rp 46.251 Rp 48.206 Rp 48.688 Rp 46.063 Rp 46.524 SipShop Rp 46.524 Rp 45.814 Rp 46.474 Rp 273 Rp 50 Rp 223 RAISE Rp 43.250 Rp 2.344 5.4% PROFIT IDV
12 360 Diamonds Rp 46.426 Rp 47.095 Rp 49.171 Rp 49.663 Rp 46.898 Rp 47.367 SipShop Rp 47.367 Rp 46.645 Rp 47.317 Rp 272 Rp 50 Rp 222 RAISE Rp 44.115 Rp 2.311 5.2% PROFIT IDV
13 10 Diamonds Rp 1.659 Rp 1.683 Rp 1.930 Rp 1.949 Rp 1.676 Rp 1.693 SipShop Rp 1.693 Rp 1.659 Rp 1.683 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -71 -4.1% LOSS IDV
14 15 Diamonds Rp 2.490 Rp 2.526 Rp 2.894 Rp 2.923 Rp 2.511 Rp 2.536 SipShop Rp 2.536 Rp 2.490 Rp 2.526 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -105 -4.0% LOSS IDV
15 20 Diamonds Rp 3.321 Rp 3.369 Rp 3.859 Rp 3.898 Rp 3.346 Rp 3.379 SipShop Rp 3.379 Rp 3.321 Rp 3.369 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -139 -4.0% LOSS IDV
16 25 Diamonds Rp 4.152 Rp 4.212 Rp 4.823 Rp 4.871 Rp 4.180 Rp 4.222 SipShop Rp 4.222 Rp 4.152 Rp 4.212 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -173 -4.0% LOSS IDV
17 30 Diamonds Rp 4.983 Rp 5.055 Rp 5.788 Rp 5.846 Rp 5.015 Rp 5.065 SipShop Rp 5.065 Rp 4.983 Rp 5.055 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp -207 -4.0% LOSS IDV
18 40 Diamonds Rp 6.301 Rp 6.392 Rp 7.717 Rp 7.794 Rp 6.365 Rp 6.429 SipShop Rp 6.429 Rp 6.327 Rp 6.418 Rp 37 Rp 10 Rp 27 RAISE Rp 6.920 Rp -619 -8.9% LOSS IDV
19 50 Diamonds Rp 6.646 Rp 6.742 Rp 7.714 Rp 7.791 Rp 6.685 Rp 6.752 SipShop Rp 6.752 Rp 6.646 Rp 6.742 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -274 -4.0% 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 9.950 Rp 10.093 Rp 10.607 Rp 10.713 Rp 10.048 Rp 10.148 SipShop Rp 10.148 Rp 9.994 Rp 10.138 Rp 55 Rp 10 Rp 45 RAISE Rp 9.515 Rp 435 4.6% PROFIT IDV
22 80 Diamonds Rp 10.781 Rp 10.936 Rp 11.571 Rp 11.687 Rp 10.883 Rp 10.992 SipShop Rp 10.992 Rp 10.826 Rp 10.982 Rp 56 Rp 10 Rp 46 RAISE Rp 10.380 Rp 401 3.9% PROFIT IDV
23 90 Diamonds Rp 12.449 Rp 12.628 Rp 13.501 Rp 13.636 Rp 12.558 Rp 12.684 SipShop Rp 12.684 Rp 12.494 Rp 12.674 Rp 56 Rp 10 Rp 46 RAISE Rp 12.110 Rp 339 2.8% PROFIT IDV
24 120 Diamonds Rp 15.775 Rp 16.002 Rp 17.356 Rp 17.530 Rp 15.898 Rp 16.057 SipShop Rp 16.057 Rp 15.819 Rp 16.047 Rp 55 Rp 10 Rp 45 RAISE Rp 15.570 Rp 205 1.3% PROFIT IDV
25 130 Diamonds Rp 17.436 Rp 17.687 Rp 19.285 Rp 19.478 Rp 17.567 Rp 17.743 SipShop Rp 17.743 Rp 17.481 Rp 17.733 Rp 56 Rp 10 Rp 46 RAISE Rp 17.300 Rp 136 0.8% PROFIT IDV
26 145 Diamonds Rp 19.079 Rp 19.354 Rp 20.248 Rp 20.450 Rp 19.260 Rp 19.453 SipShop Rp 19.453 Rp 19.166 Rp 19.442 Rp 99 Rp 10 Rp 89 RAISE Rp 18.165 Rp 914 5.0% PROFIT IDV
27 150 Diamonds Rp 19.910 Rp 20.197 Rp 21.212 Rp 21.424 Rp 20.095 Rp 20.296 SipShop Rp 20.296 Rp 19.998 Rp 20.286 Rp 99 Rp 10 Rp 89 RAISE Rp 19.030 Rp 880 4.6% PROFIT IDV
28 160 Diamonds Rp 21.573 Rp 21.884 Rp 23.141 Rp 23.372 Rp 21.765 Rp 21.983 SipShop Rp 21.983 Rp 21.661 Rp 21.973 Rp 99 Rp 10 Rp 89 RAISE Rp 20.760 Rp 813 3.9% PROFIT IDV
29 170 Diamonds Rp 22.425 Rp 22.748 Rp 25.071 Rp 25.322 Rp 22.577 Rp 22.803 SipShop Rp 22.803 Rp 22.469 Rp 22.793 Rp 55 Rp 10 Rp 45 RAISE Rp 22.490 Rp -65 -0.3% LOSS IDV
30 190 Diamonds Rp 24.858 Rp 25.216 Rp 26.998 Rp 27.268 Rp 25.105 Rp 25.356 SipShop Rp 25.356 Rp 24.946 Rp 25.305 Rp 140 Rp 50 Rp 90 RAISE Rp 24.220 Rp 638 2.6% 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 36.471 Rp 36.996 Rp 38.565 Rp 38.951 Rp 36.856 Rp 37.225 SipShop Rp 37.225 Rp 36.647 Rp 37.175 Rp 229 Rp 50 Rp 179 RAISE Rp 34.600 Rp 1.871 5.4% PROFIT IDV
33 375 Diamonds Rp 48.920 Rp 49.624 Rp 52.065 Rp 52.586 Rp 49.403 Rp 49.897 SipShop Rp 49.897 Rp 49.139 Rp 49.847 Rp 273 Rp 50 Rp 223 RAISE Rp 46.710 Rp 2.210 4.7% PROFIT IDV
34 400 Diamonds Rp 52.244 Rp 52.996 Rp 56.888 Rp 57.457 Rp 52.742 Rp 53.269 SipShop Rp 53.269 Rp 52.463 Rp 53.218 Rp 273 Rp 50 Rp 223 RAISE Rp 50.170 Rp 2.074 4.1% PROFIT IDV
35 405 Diamonds Rp 52.244 Rp 52.996 - - Rp 52.742 Rp 53.269 SipShop Rp 53.269 Rp 52.463 Rp 53.218 Rp 273 Rp 50 Rp 223 RAISE Rp 50.170 Rp 2.074 4.1% PROFIT IDV
36 425 Diamonds Rp 54.718 Rp 55.506 Rp 57.848 Rp 58.426 Rp 55.270 Rp 55.823 SipShop Rp 55.823 Rp 54.981 Rp 55.773 Rp 317 Rp 50 Rp 267 RAISE Rp 51.900 Rp 2.818 5.4% PROFIT IDV
37 475 Diamonds Rp 61.368 Rp 62.252 Rp 65.561 Rp 66.217 Rp 61.949 Rp 62.568 SipShop Rp 62.568 Rp 61.630 Rp 62.517 Rp 316 Rp 50 Rp 266 RAISE Rp 58.820 Rp 2.548 4.3% PROFIT IDV
38 495 Diamonds Rp 63.841 Rp 64.760 Rp 67.489 Rp 68.164 Rp 64.477 Rp 65.122 SipShop Rp 65.122 Rp 64.148 Rp 65.072 Rp 362 Rp 50 Rp 312 RAISE Rp 60.550 Rp 3.291 5.4% PROFIT IDV
39 500 Diamonds Rp 64.669 Rp 65.600 Rp 68.453 Rp 69.138 Rp 65.314 Rp 65.967 SipShop Rp 65.967 Rp 64.981 Rp 65.917 Rp 367 Rp 50 Rp 317 RAISE Rp 61.415 Rp 3.254 5.3% PROFIT IDV
40 510 Diamonds Rp 66.335 Rp 67.290 Rp 70.382 Rp 71.086 Rp 66.982 Rp 67.652 SipShop Rp 67.652 Rp 66.642 Rp 67.602 Rp 362 Rp 50 Rp 312 RAISE Rp 63.145 Rp 3.190 5.1% PROFIT IDV
41 545 Diamonds Rp 70.490 Rp 71.505 - - Rp 71.156 Rp 71.868 SipShop Rp 71.868 Rp 70.798 Rp 71.817 Rp 363 Rp 50 Rp 313 RAISE Rp 67.470 Rp 3.020 4.5% PROFIT IDV
42 565 Diamonds Rp 72.958 Rp 74.009 Rp 77.130 Rp 77.901 Rp 73.684 Rp 74.421 SipShop Rp 74.421 Rp 73.315 Rp 74.371 Rp 412 Rp 50 Rp 362 RAISE Rp 69.200 Rp 3.758 5.4% PROFIT IDV
43 635 Diamonds Rp 82.081 Rp 83.263 Rp 86.771 Rp 87.639 Rp 82.891 Rp 83.720 SipShop Rp 83.720 Rp 82.482 Rp 83.670 Rp 457 Rp 50 Rp 407 RAISE Rp 77.850 Rp 4.231 5.4% PROFIT IDV
44 720 Diamonds Rp 91.211 Rp 92.524 Rp 96.411 Rp 97.375 Rp 92.098 Rp 93.019 SipShop Rp 93.019 Rp 91.649 Rp 92.969 Rp 495 Rp 50 Rp 445 RAISE Rp 86.500 Rp 4.711 5.4% PROFIT IDV
45 725 Diamonds Rp 92.042 Rp 93.367 Rp 97.375 Rp 98.349 Rp 92.933 Rp 93.862 SipShop Rp 93.862 Rp 92.480 Rp 93.812 Rp 495 Rp 50 Rp 445 RAISE Rp 87.365 Rp 4.677 5.4% PROFIT IDV
46 740 Diamonds Rp 94.536 Rp 95.897 Rp 100.269 Rp 101.272 Rp 95.438 Rp 96.392 SipShop Rp 96.392 Rp 94.974 Rp 96.342 Rp 495 Rp 50 Rp 445 RAISE Rp 89.960 Rp 4.576 5.1% PROFIT IDV
47 770 Diamonds Rp 97.860 Rp 99.269 Rp 104.124 Rp 105.165 Rp 98.777 Rp 99.765 SipShop Rp 99.765 Rp 98.299 Rp 99.715 Rp 496 Rp 50 Rp 446 RAISE Rp 93.420 Rp 4.440 4.8% PROFIT IDV
48 790 Diamonds Rp 100.284 Rp 101.728 Rp 106.052 Rp 107.113 Rp 101.305 Rp 102.318 SipShop Rp 102.318 Rp 100.766 Rp 102.217 Rp 590 Rp 100 Rp 490 RAISE Rp 95.150 Rp 5.134 5.4% PROFIT IDV
49 800 Diamonds Rp 101.947 Rp 103.415 Rp 107.982 Rp 109.062 Rp 102.975 Rp 104.005 SipShop Rp 104.005 Rp 102.430 Rp 103.905 Rp 590 Rp 100 Rp 490 RAISE Rp 96.880 Rp 5.067 5.2% PROFIT IDV
50 860 Diamonds Rp 109.408 Rp 110.983 Rp 115.693 Rp 116.850 Rp 110.512 Rp 111.617 SipShop Rp 111.617 Rp 109.933 Rp 111.516 Rp 634 Rp 100 Rp 534 RAISE Rp 103.800 Rp 5.608 5.4% PROFIT IDV
51 930 Diamonds Rp 118.521 Rp 120.228 Rp 125.335 Rp 126.588 Rp 119.719 Rp 120.916 SipShop Rp 120.916 Rp 119.100 Rp 120.815 Rp 688 Rp 100 Rp 588 RAISE Rp 112.450 Rp 6.071 5.4% PROFIT IDV
52 1000 Diamonds Rp 127.643 Rp 129.481 Rp 134.976 Rp 136.326 Rp 128.926 Rp 130.215 SipShop Rp 130.215 Rp 128.267 Rp 130.114 Rp 734 Rp 100 Rp 634 RAISE Rp 121.100 Rp 6.543 5.4% PROFIT IDV
53 1050 Diamonds Rp 134.286 Rp 136.220 Rp 142.689 Rp 144.116 Rp 135.597 Rp 136.953 SipShop Rp 136.953 Rp 134.910 Rp 136.853 Rp 733 Rp 100 Rp 633 RAISE Rp 128.020 Rp 6.266 4.9% PROFIT IDV
54 1075 Diamonds Rp 136.765 Rp 138.734 Rp 144.616 Rp 146.062 Rp 138.133 Rp 139.514 SipShop Rp 139.514 Rp 137.434 Rp 139.413 Rp 780 Rp 100 Rp 680 RAISE Rp 129.750 Rp 7.015 5.4% PROFIT IDV
55 1080 Diamonds Rp 137.609 Rp 139.591 Rp 145.581 Rp 147.037 Rp 138.968 Rp 140.358 SipShop Rp 140.358 Rp 138.266 Rp 140.257 Rp 767 Rp 100 Rp 667 RAISE Rp 130.615 Rp 6.994 5.4% PROFIT IDV
56 1440 Diamonds Rp 182.376 Rp 185.002 Rp 192.821 Rp 194.749 Rp 184.168 Rp 186.010 SipShop Rp 186.010 Rp 183.270 Rp 185.909 Rp 1.008 Rp 100 Rp 908 RAISE Rp 173.000 Rp 9.376 5.4% PROFIT IDV
57 1450 Diamonds Rp 182.376 Rp 185.002 Rp 192.820 Rp 194.748 Rp 184.164 Rp 186.006 SipShop Rp 186.006 Rp 183.266 Rp 185.905 Rp 1.004 Rp 100 Rp 904 RAISE Rp 173.000 Rp 9.376 5.4% PROFIT IDV
58 2000 Diamonds Rp 253.343 Rp 256.991 Rp 268.986 Rp 271.676 Rp 256.131 Rp 258.692 SipShop Rp 258.692 Rp 254.526 Rp 258.191 Rp 1.701 Rp 500 Rp 1.201 RAISE Rp 241.335 Rp 12.008 5.0% 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 271.591 Rp 275.502 Rp 288.269 Rp 291.152 Rp 274.545 Rp 277.290 SipShop Rp 277.290 Rp 272.860 Rp 276.789 Rp 1.788 Rp 500 Rp 1.288 RAISE Rp 258.635 Rp 12.956 5.0% PROFIT IDV
61 2180 Diamonds Rp 273.232 Rp 277.167 Rp 289.230 Rp 292.122 Rp 276.238 Rp 279.000 SipShop Rp 279.000 Rp 274.546 Rp 278.499 Rp 1.833 Rp 500 Rp 1.333 RAISE Rp 259.500 Rp 13.732 5.3% PROFIT IDV
62 2200 Diamonds Rp 276.558 Rp 280.540 Rp 293.088 Rp 296.019 Rp 279.578 Rp 282.374 SipShop Rp 282.374 Rp 277.872 Rp 281.873 Rp 1.834 Rp 500 Rp 1.334 RAISE Rp 262.960 Rp 13.598 5.2% PROFIT IDV
63 2720 Diamonds Rp 343.745 Rp 348.695 Rp 365.399 Rp 369.053 Rp 347.366 Rp 350.840 SipShop Rp 350.840 Rp 345.366 Rp 350.339 Rp 2.145 Rp 500 Rp 1.645 RAISE Rp 326.970 Rp 16.775 5.1% PROFIT IDV
64 3000 Diamonds Rp 377.765 Rp 383.205 Rp 401.070 Rp 405.081 Rp 381.666 Rp 385.483 SipShop Rp 385.483 Rp 379.517 Rp 384.982 Rp 2.278 Rp 500 Rp 1.778 RAISE Rp 359.840 Rp 17.925 5.0% PROFIT IDV
65 3640 Diamonds Rp 455.697 Rp 462.259 Rp 482.049 Rp 486.869 Rp 460.378 Rp 464.982 SipShop Rp 464.982 Rp 457.888 Rp 464.482 Rp 2.723 Rp 500 Rp 2.223 RAISE Rp 432.500 Rp 23.197 5.4% PROFIT IDV
66 4000 Diamonds Rp 502.145 Rp 509.376 Rp 531.219 Rp 536.531 Rp 507.248 Rp 512.320 SipShop Rp 512.320 Rp 504.554 Rp 511.820 Rp 2.944 Rp 500 Rp 2.444 RAISE Rp 476.615 Rp 25.530 5.4% PROFIT IDV
67 4450 Diamonds Rp 559.378 Rp 567.433 Rp 591.960 Rp 597.880 Rp 564.995 Rp 570.645 SipShop Rp 570.645 Rp 562.051 Rp 570.145 Rp 3.212 Rp 500 Rp 2.712 RAISE Rp 531.110 Rp 28.268 5.3% PROFIT IDV
68 5500 Diamonds Rp 691.260 Rp 701.214 Rp 731.752 Rp 739.070 Rp 698.067 Rp 705.048 SipShop Rp 705.048 Rp 694.546 Rp 704.547 Rp 3.834 Rp 500 Rp 3.334 RAISE Rp 656.535 Rp 34.725 5.3% PROFIT IDV
69 6000 Diamonds Rp 753.481 Rp 764.331 Rp 798.275 Rp 806.258 Rp 760.823 Rp 768.431 SipShop Rp 768.431 Rp 757.029 Rp 767.930 Rp 4.100 Rp 500 Rp 3.600 RAISE Rp 716.220 Rp 37.261 5.2% PROFIT IDV
70 6480 Diamonds Rp 815.660 Rp 827.406 Rp 862.874 Rp 871.503 Rp 823.625 Rp 831.861 SipShop Rp 831.861 Rp 819.559 Rp 831.361 Rp 4.455 Rp 500 Rp 3.955 RAISE Rp 774.175 Rp 41.485 5.4% PROFIT IDV
71 7290 Diamonds Rp 913.523 Rp 926.678 Rp 964.097 Rp 973.738 Rp 922.398 Rp 931.622 SipShop Rp 931.622 Rp 917.904 Rp 931.122 Rp 4.944 Rp 500 Rp 4.444 RAISE Rp 866.730 Rp 46.793 5.4% PROFIT IDV
72 8010 Diamonds Rp 1.004.262 Rp 1.018.723 Rp 1.060.507 Rp 1.071.112 Rp 1.014.468 Rp 1.024.613 SipShop Rp 1.024.613 Rp 1.009.082 Rp 1.023.613 Rp 5.890 Rp 1.000 Rp 4.890 RAISE Rp 953.230 Rp 51.032 5.4% PROFIT IDV
73 9800 Diamonds Rp 1.229.870 Rp 1.247.580 Rp 1.299.605 Rp 1.312.601 Rp 1.242.115 Rp 1.254.536 SipShop Rp 1.254.536 Rp 1.235.741 Rp 1.253.536 Rp 6.956 Rp 1.000 Rp 5.956 RAISE Rp 1.167.750 Rp 62.120 5.3% PROFIT IDV
74 14580 Diamonds Rp 1.827.018 Rp 1.853.327 Rp 1.928.193 Rp 1.947.475 Rp 1.844.768 Rp 1.863.216 SipShop Rp 1.863.216 Rp 1.835.780 Rp 1.862.215 Rp 9.889 Rp 1.000 Rp 8.889 RAISE Rp 1.733.460 Rp 93.558 5.4% PROFIT IDV
75 36500 Diamonds Rp 4.573.969 Rp 4.639.834 Rp 4.820.483 Rp 4.868.688 Rp 4.616.886 Rp 4.663.055 SipShop Rp 4.663.055 Rp 4.595.874 Rp 4.662.055 Rp 23.221 Rp 1.000 Rp 22.221 RAISE Rp 4.338.840 Rp 235.129 5.4% PROFIT IDV
76 73100 Diamonds Rp 9.162.115 Rp 9.294.049 Rp 9.640.965 Rp 9.737.375 Rp 9.247.196 Rp 9.339.668 SipShop Rp 9.339.668 Rp 9.206.100 Rp 9.338.668 Rp 45.619 Rp 1.000 Rp 44.619 RAISE Rp 8.688.060 Rp 474.055 5.5% 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.