Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-19
76
Total Variants
3
Lower
73
Keep
0
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 25.615 Rp 25.984 Rp 29.447 Rp 29.741 Rp 24.913 Rp 25.162 SipShop Rp 25.162 Rp 24.755 Rp 25.111 Rp -822 Rp 50 Rp -872 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 41.582 Rp 42.181 Rp 44.141 Rp 44.582 Rp 41.813 Rp 42.231 SipShop Rp 42.231 Rp 41.582 Rp 42.181 Rp 50 Rp 50 Rp 0 KEEP - - - - -
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 1.828 Rp 1.854 Rp 1.930 Rp 1.949 Rp 1.847 Rp 1.865 SipShop Rp 1.865 Rp 1.828 Rp 1.854 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 98 5.7% PROFIT IDV
6 70 Diamonds Rp 9.157 Rp 9.289 Rp 9.642 Rp 9.738 Rp 9.202 Rp 9.294 SipShop Rp 9.294 Rp 9.152 Rp 9.284 Rp 5 Rp 10 Rp -5 LOWER Rp 8.650 Rp 507 5.9% PROFIT IDV
7 100 Diamonds Rp 13.286 Rp 13.477 Rp 15.430 Rp 15.584 Rp 13.354 Rp 13.488 SipShop Rp 13.488 Rp 13.286 Rp 13.477 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -554 -4.0% LOSS IDV
8 140 Diamonds Rp 18.334 Rp 18.598 Rp 19.283 Rp 19.476 Rp 18.425 Rp 18.609 SipShop Rp 18.609 Rp 18.334 Rp 18.598 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 1.034 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 39.972 Rp 40.548 - - Rp 40.196 Rp 40.598 SipShop Rp 40.598 Rp 39.972 Rp 40.548 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 1.912 5.0% PROFIT IDV
11 355 Diamonds Rp 45.814 Rp 46.474 Rp 48.206 Rp 48.688 Rp 46.063 Rp 46.524 SipShop Rp 46.524 Rp 45.814 Rp 46.474 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.564 5.9% PROFIT IDV
12 360 Diamonds Rp 46.645 Rp 47.317 Rp 49.171 Rp 49.663 Rp 46.898 Rp 47.367 SipShop Rp 47.367 Rp 46.645 Rp 47.317 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 2.530 5.7% 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 6.327 Rp 6.418 Rp 7.717 Rp 7.794 Rp 6.365 Rp 6.429 SipShop Rp 6.429 Rp 6.327 Rp 6.418 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -593 -8.6% LOSS IDV
19 50 Diamonds Rp 6.638 Rp 6.734 Rp 7.714 Rp 7.791 Rp 6.677 Rp 6.744 SipShop Rp 6.744 Rp 6.638 Rp 6.734 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -282 -4.1% 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 9.994 Rp 10.138 Rp 10.607 Rp 10.713 Rp 10.048 Rp 10.148 SipShop Rp 10.148 Rp 9.994 Rp 10.138 Rp 10 Rp 10 Rp 0 KEEP Rp 9.515 Rp 479 5.0% PROFIT IDV
22 80 Diamonds Rp 10.826 Rp 10.982 Rp 11.571 Rp 11.687 Rp 10.883 Rp 10.992 SipShop Rp 10.992 Rp 10.826 Rp 10.982 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 446 4.3% PROFIT IDV
23 90 Diamonds Rp 12.494 Rp 12.674 Rp 13.501 Rp 13.636 Rp 12.558 Rp 12.684 SipShop Rp 12.684 Rp 12.494 Rp 12.674 Rp 10 Rp 10 Rp 0 KEEP Rp 12.110 Rp 384 3.2% PROFIT IDV
24 120 Diamonds Rp 15.811 Rp 16.039 Rp 17.356 Rp 17.530 Rp 15.890 Rp 16.049 SipShop Rp 16.049 Rp 15.811 Rp 16.039 Rp 10 Rp 10 Rp 0 KEEP Rp 15.570 Rp 241 1.5% PROFIT IDV
25 130 Diamonds Rp 17.478 Rp 17.730 Rp 19.285 Rp 19.478 Rp 17.564 Rp 17.740 SipShop Rp 17.740 Rp 17.478 Rp 17.730 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 178 1.0% PROFIT IDV
26 145 Diamonds Rp 19.166 Rp 19.442 Rp 20.248 Rp 20.450 Rp 19.260 Rp 19.453 SipShop Rp 19.453 Rp 19.166 Rp 19.442 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.001 5.5% PROFIT IDV
27 150 Diamonds Rp 19.998 Rp 20.286 Rp 21.212 Rp 21.424 Rp 20.095 Rp 20.296 SipShop Rp 20.296 Rp 19.998 Rp 20.286 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 968 5.1% PROFIT IDV
28 160 Diamonds Rp 21.661 Rp 21.973 Rp 23.141 Rp 23.372 Rp 21.765 Rp 21.983 SipShop Rp 21.983 Rp 21.661 Rp 21.973 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 901 4.3% PROFIT IDV
29 170 Diamonds Rp 22.469 Rp 22.793 Rp 25.071 Rp 25.322 Rp 22.577 Rp 22.803 SipShop Rp 22.803 Rp 22.469 Rp 22.793 Rp 10 Rp 10 Rp 0 KEEP Rp 22.490 Rp -21 -0.1% LOSS IDV
30 190 Diamonds Rp 24.946 Rp 25.305 Rp 26.998 Rp 27.268 Rp 25.105 Rp 25.356 SipShop Rp 25.356 Rp 24.946 Rp 25.305 Rp 51 Rp 50 Rp 1 KEEP Rp 24.220 Rp 726 3.0% 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 36.647 Rp 37.175 Rp 38.565 Rp 38.951 Rp 36.856 Rp 37.225 SipShop Rp 37.225 Rp 36.647 Rp 37.175 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.047 5.9% PROFIT IDV
33 375 Diamonds Rp 49.139 Rp 49.847 Rp 52.065 Rp 52.586 Rp 49.403 Rp 49.897 SipShop Rp 49.897 Rp 49.139 Rp 49.847 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.429 5.2% PROFIT IDV
34 400 Diamonds Rp 52.463 Rp 53.218 Rp 56.888 Rp 57.457 Rp 52.742 Rp 53.269 SipShop Rp 53.269 Rp 52.463 Rp 53.218 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.293 4.6% PROFIT IDV
35 405 Diamonds Rp 52.463 Rp 53.218 - - Rp 52.742 Rp 53.269 SipShop Rp 53.269 Rp 52.463 Rp 53.218 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.293 4.6% PROFIT IDV
36 425 Diamonds Rp 54.981 Rp 55.773 Rp 57.848 Rp 58.426 Rp 55.270 Rp 55.823 SipShop Rp 55.823 Rp 54.981 Rp 55.773 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 3.081 5.9% PROFIT IDV
37 475 Diamonds Rp 61.630 Rp 62.517 Rp 65.561 Rp 66.217 Rp 61.949 Rp 62.568 SipShop Rp 62.568 Rp 61.630 Rp 62.517 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 2.810 4.8% PROFIT IDV
38 495 Diamonds Rp 64.148 Rp 65.072 Rp 67.489 Rp 68.164 Rp 64.477 Rp 65.122 SipShop Rp 65.122 Rp 64.148 Rp 65.072 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 3.598 5.9% PROFIT IDV
39 500 Diamonds Rp 64.981 Rp 65.917 Rp 68.453 Rp 69.138 Rp 65.314 Rp 65.967 SipShop Rp 65.967 Rp 64.981 Rp 65.917 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 3.566 5.8% PROFIT IDV
40 510 Diamonds Rp 66.642 Rp 67.602 Rp 70.382 Rp 71.086 Rp 66.982 Rp 67.652 SipShop Rp 67.652 Rp 66.642 Rp 67.602 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.497 5.5% PROFIT IDV
41 545 Diamonds Rp 70.798 Rp 71.817 - - Rp 71.156 Rp 71.868 SipShop Rp 71.868 Rp 70.798 Rp 71.817 Rp 51 Rp 50 Rp 1 KEEP Rp 67.470 Rp 3.328 4.9% PROFIT IDV
42 565 Diamonds Rp 73.315 Rp 74.371 Rp 77.130 Rp 77.901 Rp 73.684 Rp 74.421 SipShop Rp 74.421 Rp 73.315 Rp 74.371 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 4.115 5.9% PROFIT IDV
43 635 Diamonds Rp 82.482 Rp 83.670 Rp 86.771 Rp 87.639 Rp 82.891 Rp 83.720 SipShop Rp 83.720 Rp 82.482 Rp 83.670 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 4.632 5.9% PROFIT IDV
44 720 Diamonds Rp 91.649 Rp 92.969 Rp 96.411 Rp 97.375 Rp 92.098 Rp 93.019 SipShop Rp 93.019 Rp 91.649 Rp 92.969 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 5.149 6.0% PROFIT IDV
45 725 Diamonds Rp 92.480 Rp 93.812 Rp 97.375 Rp 98.349 Rp 92.933 Rp 93.862 SipShop Rp 93.862 Rp 92.480 Rp 93.812 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 5.115 5.9% PROFIT IDV
46 740 Diamonds Rp 94.974 Rp 96.342 Rp 100.269 Rp 101.272 Rp 95.438 Rp 96.392 SipShop Rp 96.392 Rp 94.974 Rp 96.342 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 5.014 5.6% PROFIT IDV
47 770 Diamonds Rp 98.299 Rp 99.715 Rp 104.124 Rp 105.165 Rp 98.777 Rp 99.765 SipShop Rp 99.765 Rp 98.299 Rp 99.715 Rp 50 Rp 50 Rp 0 KEEP Rp 93.420 Rp 4.879 5.2% PROFIT IDV
48 790 Diamonds Rp 100.766 Rp 102.217 Rp 106.052 Rp 107.113 Rp 101.305 Rp 102.318 SipShop Rp 102.318 Rp 100.766 Rp 102.217 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 5.616 5.9% PROFIT IDV
49 800 Diamonds Rp 102.430 Rp 103.905 Rp 107.982 Rp 109.062 Rp 102.975 Rp 104.005 SipShop Rp 104.005 Rp 102.430 Rp 103.905 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 5.550 5.7% PROFIT IDV
50 860 Diamonds Rp 109.933 Rp 111.516 Rp 115.693 Rp 116.850 Rp 110.512 Rp 111.617 SipShop Rp 111.617 Rp 109.933 Rp 111.516 Rp 101 Rp 100 Rp 1 KEEP Rp 103.800 Rp 6.133 5.9% PROFIT IDV
51 930 Diamonds Rp 119.100 Rp 120.815 Rp 125.335 Rp 126.588 Rp 119.719 Rp 120.916 SipShop Rp 120.916 Rp 119.100 Rp 120.815 Rp 101 Rp 100 Rp 1 KEEP Rp 112.450 Rp 6.650 5.9% PROFIT IDV
52 1000 Diamonds Rp 128.267 Rp 130.114 Rp 134.976 Rp 136.326 Rp 128.926 Rp 130.215 SipShop Rp 130.215 Rp 128.267 Rp 130.114 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 7.167 5.9% PROFIT IDV
53 1050 Diamonds Rp 134.910 Rp 136.853 Rp 142.689 Rp 144.116 Rp 135.597 Rp 136.953 SipShop Rp 136.953 Rp 134.910 Rp 136.853 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 6.890 5.4% PROFIT IDV
54 1075 Diamonds Rp 137.434 Rp 139.413 Rp 144.616 Rp 146.062 Rp 138.133 Rp 139.514 SipShop Rp 139.514 Rp 137.434 Rp 139.413 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 7.684 5.9% PROFIT IDV
55 1080 Diamonds Rp 138.266 Rp 140.257 Rp 145.581 Rp 147.037 Rp 138.968 Rp 140.358 SipShop Rp 140.358 Rp 138.266 Rp 140.257 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 7.651 5.9% PROFIT IDV
56 1450 Diamonds Rp 183.266 Rp 185.905 Rp 192.820 Rp 194.748 Rp 184.164 Rp 186.006 SipShop Rp 186.006 Rp 183.266 Rp 185.905 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 10.266 5.9% PROFIT IDV
57 1440 Diamonds Rp 183.270 Rp 185.909 Rp 192.821 Rp 194.749 Rp 184.168 Rp 186.010 SipShop Rp 186.010 Rp 183.270 Rp 185.909 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 10.270 5.9% PROFIT IDV
58 2000 Diamonds Rp 254.526 Rp 258.191 Rp 268.986 Rp 271.676 Rp 256.131 Rp 258.692 SipShop Rp 258.692 Rp 254.526 Rp 258.191 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 13.191 5.5% 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 272.860 Rp 276.789 Rp 288.269 Rp 291.152 Rp 274.545 Rp 277.290 SipShop Rp 277.290 Rp 272.860 Rp 276.789 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 14.225 5.5% PROFIT IDV
61 2180 Diamonds Rp 274.546 Rp 278.499 Rp 289.230 Rp 292.122 Rp 276.238 Rp 279.000 SipShop Rp 279.000 Rp 274.546 Rp 278.499 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 15.046 5.8% PROFIT IDV
62 2200 Diamonds Rp 277.872 Rp 281.873 Rp 293.088 Rp 296.019 Rp 279.578 Rp 282.374 SipShop Rp 282.374 Rp 277.872 Rp 281.873 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 14.912 5.7% PROFIT IDV
63 2720 Diamonds Rp 345.366 Rp 350.339 Rp 365.399 Rp 369.053 Rp 347.366 Rp 350.840 SipShop Rp 350.840 Rp 345.366 Rp 350.339 Rp 501 Rp 500 Rp 1 KEEP Rp 326.970 Rp 18.396 5.6% PROFIT IDV
64 3000 Diamonds Rp 379.517 Rp 384.982 Rp 401.070 Rp 405.081 Rp 381.666 Rp 385.483 SipShop Rp 385.483 Rp 379.517 Rp 384.982 Rp 501 Rp 500 Rp 1 KEEP Rp 359.840 Rp 19.677 5.5% PROFIT IDV
65 3640 Diamonds Rp 457.888 Rp 464.482 Rp 482.049 Rp 486.869 Rp 460.378 Rp 464.982 SipShop Rp 464.982 Rp 457.888 Rp 464.482 Rp 500 Rp 500 Rp 0 KEEP Rp 432.500 Rp 25.388 5.9% PROFIT IDV
66 4000 Diamonds Rp 504.554 Rp 511.820 Rp 531.219 Rp 536.531 Rp 507.248 Rp 512.320 SipShop Rp 512.320 Rp 504.554 Rp 511.820 Rp 500 Rp 500 Rp 0 KEEP Rp 476.615 Rp 27.939 5.9% PROFIT IDV
67 4450 Diamonds Rp 562.051 Rp 570.145 Rp 591.960 Rp 597.880 Rp 564.995 Rp 570.645 SipShop Rp 570.645 Rp 562.051 Rp 570.145 Rp 500 Rp 500 Rp 0 KEEP Rp 531.110 Rp 30.941 5.8% PROFIT IDV
68 5500 Diamonds Rp 694.546 Rp 704.547 Rp 731.752 Rp 739.070 Rp 698.067 Rp 705.048 SipShop Rp 705.048 Rp 694.546 Rp 704.547 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 38.011 5.8% PROFIT IDV
69 6000 Diamonds Rp 757.029 Rp 767.930 Rp 798.275 Rp 806.258 Rp 760.823 Rp 768.431 SipShop Rp 768.431 Rp 757.029 Rp 767.930 Rp 501 Rp 500 Rp 1 KEEP Rp 716.220 Rp 40.809 5.7% PROFIT IDV
70 6480 Diamonds Rp 819.559 Rp 831.361 Rp 862.874 Rp 871.503 Rp 823.625 Rp 831.861 SipShop Rp 831.861 Rp 819.559 Rp 831.361 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 45.384 5.9% PROFIT IDV
71 7290 Diamonds Rp 917.904 Rp 931.122 Rp 964.097 Rp 973.738 Rp 922.398 Rp 931.622 SipShop Rp 931.622 Rp 917.904 Rp 931.122 Rp 500 Rp 500 Rp 0 KEEP Rp 866.730 Rp 51.174 5.9% PROFIT IDV
72 8010 Diamonds Rp 1.009.082 Rp 1.023.613 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 1.000 Rp 1.000 Rp 0 KEEP Rp 953.230 Rp 55.852 5.9% PROFIT IDV
73 9800 Diamonds Rp 1.235.741 Rp 1.253.536 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 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 67.991 5.8% PROFIT IDV
74 14580 Diamonds Rp 1.835.780 Rp 1.862.215 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 1.001 Rp 1.000 Rp 1 KEEP Rp 1.733.460 Rp 102.320 5.9% PROFIT IDV
75 36500 Diamonds Rp 4.595.874 Rp 4.662.055 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 1.000 Rp 1.000 Rp 0 KEEP Rp 4.338.840 Rp 257.034 5.9% PROFIT IDV
76 73100 Diamonds Rp 9.206.100 Rp 9.338.668 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 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 518.040 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.