Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-09
78
Total Variants
63
Lower
14
Keep
1
Raise
72
Profit
1
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 27.407 Rp 27.802 Rp 29.447 Rp 29.741 Rp 26.453 Rp 26.718 SipShop Rp 26.718 Rp 26.289 Rp 26.668 Rp -1.084 Rp 50 Rp -1.134 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 79.303 Rp 80.096 SipShop Rp 80.096 Rp 78.909 Rp 80.045 Rp -3.058 Rp 50 Rp -3.108 LOWER - - - - -
3 Membership Mingguan Rp 27.407 Rp 27.802 - - Rp 27.576 Rp 27.852 SipShop Rp 27.852 Rp 27.407 Rp 27.802 Rp 50 Rp 50 Rp 0 KEEP - - - - -
4 BP Card Rp 43.899 Rp 44.531 Rp 44.141 Rp 44.582 Rp 44.279 Rp 44.722 Takapedia Rp 44.582 Rp 43.899 Rp 44.531 Rp 51 Rp 50 Rp 1 KEEP - - - - -
5 Membership Bulanan Rp 81.974 Rp 83.154 - - Rp 82.381 Rp 83.205 SipShop Rp 83.205 Rp 81.974 Rp 83.154 Rp 51 Rp 50 Rp 1 KEEP - - - - -
6 5 Diamonds Rp 875 Rp 888 Rp 965 Rp 975 Rp 889 Rp 898 SipShop Rp 898 Rp 875 Rp 888 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp 10 1.2% PROFIT IDV
7 12 Diamonds Rp 1.903 Rp 1.930 Rp 1.930 Rp 1.949 Rp 1.916 Rp 1.935 SipShop Rp 1.935 Rp 1.897 Rp 1.924 Rp 5 Rp 10 Rp -5 LOWER Rp 1.730 Rp 173 10.0% PROFIT IDV
8 70 Diamonds Rp 9.535 Rp 9.672 Rp 9.642 Rp 9.738 Rp 9.554 Rp 9.650 SipShop Rp 9.650 Rp 9.503 Rp 9.640 Rp -22 Rp 10 Rp -32 LOWER Rp 8.650 Rp 885 10.2% PROFIT IDV
9 100 Diamonds Rp 13.964 Rp 14.165 Rp 15.430 Rp 15.584 Rp 14.135 Rp 14.276 SipShop Rp 14.276 Rp 14.063 Rp 14.266 Rp 111 Rp 10 Rp 101 RAISE Rp 13.840 Rp 124 0.9% PROFIT IDV
10 140 Diamonds Rp 19.080 Rp 19.355 Rp 19.283 Rp 19.476 Rp 19.107 Rp 19.298 SipShop Rp 19.298 Rp 19.014 Rp 19.288 Rp -57 Rp 10 Rp -67 LOWER Rp 17.300 Rp 1.780 10.3% PROFIT IDV
11 210 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
12 300 Diamonds Rp 41.663 Rp 42.263 - - Rp 41.758 Rp 42.176 SipShop Rp 42.176 Rp 41.527 Rp 42.125 Rp -87 Rp 50 Rp -137 LOWER Rp 38.060 Rp 3.603 9.5% PROFIT IDV
13 355 Diamonds Rp 47.675 Rp 48.362 Rp 48.206 Rp 48.688 Rp 47.768 Rp 48.246 SipShop Rp 48.246 Rp 47.511 Rp 48.195 Rp -116 Rp 50 Rp -166 LOWER Rp 43.250 Rp 4.425 10.2% PROFIT IDV
14 360 Diamonds Rp 48.556 Rp 49.255 Rp 49.171 Rp 49.663 Rp 48.652 Rp 49.139 SipShop Rp 49.139 Rp 48.392 Rp 49.089 Rp -116 Rp 50 Rp -166 LOWER Rp 44.115 Rp 4.441 10.1% PROFIT IDV
15 10 Diamonds Rp 1.755 Rp 1.780 Rp 1.930 Rp 1.949 Rp 1.773 Rp 1.791 SipShop Rp 1.791 Rp 1.755 Rp 1.780 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 25 1.4% PROFIT IDV
16 15 Diamonds Rp 2.635 Rp 2.673 Rp 2.894 Rp 2.923 Rp 2.656 Rp 2.683 SipShop Rp 2.683 Rp 2.635 Rp 2.673 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp 40 1.5% PROFIT IDV
17 20 Diamonds Rp 3.513 Rp 3.564 Rp 3.859 Rp 3.898 Rp 3.539 Rp 3.574 SipShop Rp 3.574 Rp 3.513 Rp 3.564 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp 53 1.5% PROFIT IDV
18 25 Diamonds Rp 4.392 Rp 4.455 Rp 4.823 Rp 4.871 Rp 4.422 Rp 4.466 SipShop Rp 4.466 Rp 4.392 Rp 4.455 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp 67 1.5% PROFIT IDV
19 30 Diamonds Rp 5.273 Rp 5.349 Rp 5.788 Rp 5.846 Rp 5.306 Rp 5.359 SipShop Rp 5.359 Rp 5.273 Rp 5.349 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp 83 1.6% PROFIT IDV
20 40 Diamonds Rp 6.600 Rp 6.695 Rp 7.717 Rp 7.794 Rp 6.619 Rp 6.685 SipShop Rp 6.685 Rp 6.580 Rp 6.675 Rp -10 Rp 10 Rp -20 LOWER Rp 6.920 Rp -320 -4.6% LOSS IDV
21 50 Diamonds Rp 6.977 Rp 7.077 Rp 7.714 Rp 7.791 Rp 7.018 Rp 7.088 SipShop Rp 7.088 Rp 6.977 Rp 7.077 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp 57 0.8% PROFIT IDV
22 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
23 75 Diamonds Rp 10.416 Rp 10.566 Rp 10.607 Rp 10.713 Rp 10.438 Rp 10.542 SipShop Rp 10.542 Rp 10.382 Rp 10.532 Rp -24 Rp 10 Rp -34 LOWER Rp 9.515 Rp 901 9.5% PROFIT IDV
24 80 Diamonds Rp 11.297 Rp 11.460 Rp 11.571 Rp 11.687 Rp 11.323 Rp 11.436 SipShop Rp 11.436 Rp 11.263 Rp 11.425 Rp -24 Rp 10 Rp -34 LOWER Rp 10.380 Rp 917 8.8% PROFIT IDV
25 90 Diamonds Rp 13.060 Rp 13.248 Rp 13.501 Rp 13.636 Rp 13.097 Rp 13.228 SipShop Rp 13.228 Rp 13.030 Rp 13.218 Rp -20 Rp 10 Rp -30 LOWER Rp 12.110 Rp 950 7.8% PROFIT IDV
26 120 Diamonds Rp 16.522 Rp 16.760 Rp 17.356 Rp 17.530 Rp 16.594 Rp 16.760 SipShop Rp 16.760 Rp 16.512 Rp 16.750 Rp 0 Rp 10 Rp -10 LOWER Rp 15.570 Rp 952 6.1% PROFIT IDV
27 130 Diamonds Rp 18.333 Rp 18.597 Rp 19.285 Rp 19.478 Rp 18.401 Rp 18.585 SipShop Rp 18.585 Rp 18.311 Rp 18.575 Rp -12 Rp 10 Rp -22 LOWER Rp 17.300 Rp 1.033 6.0% PROFIT IDV
28 145 Diamonds Rp 19.962 Rp 20.249 Rp 20.248 Rp 20.450 Rp 19.992 Rp 20.192 SipShop Rp 20.192 Rp 19.895 Rp 20.181 Rp -57 Rp 10 Rp -67 LOWER Rp 18.165 Rp 1.797 9.9% PROFIT IDV
29 150 Diamonds Rp 20.842 Rp 21.142 Rp 21.212 Rp 21.424 Rp 20.876 Rp 21.085 SipShop Rp 21.085 Rp 20.775 Rp 21.074 Rp -57 Rp 10 Rp -67 LOWER Rp 19.030 Rp 1.812 9.5% PROFIT IDV
30 160 Diamonds Rp 22.602 Rp 22.927 Rp 23.141 Rp 23.372 Rp 22.645 Rp 22.871 SipShop Rp 22.871 Rp 22.536 Rp 22.861 Rp -56 Rp 10 Rp -66 LOWER Rp 20.760 Rp 1.842 8.9% PROFIT IDV
31 170 Diamonds Rp 23.503 Rp 23.841 Rp 25.071 Rp 25.322 Rp 23.606 Rp 23.842 SipShop Rp 23.842 Rp 23.493 Rp 23.831 Rp 1 Rp 10 Rp -9 LOWER Rp 22.490 Rp 1.013 4.5% PROFIT IDV
32 190 Diamonds Rp 26.020 Rp 26.395 Rp 26.998 Rp 27.268 Rp 26.180 Rp 26.442 SipShop Rp 26.442 Rp 26.017 Rp 26.392 Rp 47 Rp 50 Rp -3 LOWER Rp 24.220 Rp 1.800 7.4% PROFIT IDV
33 200 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
34 280 Diamonds Rp 38.128 Rp 38.677 Rp 38.565 Rp 38.951 Rp 38.220 Rp 38.602 SipShop Rp 38.602 Rp 38.004 Rp 38.551 Rp -75 Rp 50 Rp -125 LOWER Rp 34.600 Rp 3.528 10.2% PROFIT IDV
35 375 Diamonds Rp 51.202 Rp 51.939 Rp 52.065 Rp 52.586 Rp 51.306 Rp 51.819 SipShop Rp 51.819 Rp 51.034 Rp 51.769 Rp -120 Rp 50 Rp -170 LOWER Rp 46.710 Rp 4.492 9.6% PROFIT IDV
36 400 Diamonds Rp 54.650 Rp 55.437 Rp 56.888 Rp 57.457 Rp 54.841 Rp 55.389 SipShop Rp 55.389 Rp 54.553 Rp 55.339 Rp -48 Rp 50 Rp -98 LOWER Rp 50.170 Rp 4.480 8.9% PROFIT IDV
37 405 Diamonds Rp 54.651 Rp 55.438 - - Rp 54.841 Rp 55.389 SipShop Rp 55.389 Rp 54.553 Rp 55.339 Rp -49 Rp 50 Rp -99 LOWER Rp 50.170 Rp 4.481 8.9% PROFIT IDV
38 425 Diamonds Rp 57.215 Rp 58.039 Rp 57.848 Rp 58.426 Rp 57.316 Rp 57.889 SipShop Rp 57.889 Rp 57.017 Rp 57.838 Rp -150 Rp 50 Rp -200 LOWER Rp 51.900 Rp 5.315 10.2% PROFIT IDV
39 475 Diamonds Rp 64.259 Rp 65.184 Rp 65.561 Rp 66.217 Rp 64.389 Rp 65.033 SipShop Rp 65.033 Rp 64.060 Rp 64.982 Rp -151 Rp 50 Rp -201 LOWER Rp 58.820 Rp 5.439 9.2% PROFIT IDV
40 495 Diamonds Rp 66.754 Rp 67.715 Rp 67.489 Rp 68.164 Rp 66.864 Rp 67.533 SipShop Rp 67.533 Rp 66.525 Rp 67.483 Rp -182 Rp 50 Rp -232 LOWER Rp 60.550 Rp 6.204 10.2% PROFIT IDV
41 500 Diamonds Rp 67.636 Rp 68.610 Rp 68.453 Rp 69.138 Rp 67.748 Rp 68.425 SipShop Rp 68.425 Rp 67.404 Rp 68.375 Rp -185 Rp 50 Rp -235 LOWER Rp 61.415 Rp 6.221 10.1% PROFIT IDV
42 510 Diamonds Rp 69.399 Rp 70.398 Rp 70.382 Rp 71.086 Rp 69.517 Rp 70.212 SipShop Rp 70.212 Rp 69.166 Rp 70.162 Rp -186 Rp 50 Rp -236 LOWER Rp 63.145 Rp 6.254 9.9% PROFIT IDV
43 545 Diamonds Rp 73.801 Rp 74.864 - - Rp 73.937 Rp 74.676 SipShop Rp 74.676 Rp 73.566 Rp 74.625 Rp -188 Rp 50 Rp -238 LOWER Rp 67.470 Rp 6.331 9.4% PROFIT IDV
44 565 Diamonds Rp 76.294 Rp 77.393 Rp 77.130 Rp 77.901 Rp 76.412 Rp 77.176 SipShop Rp 77.176 Rp 76.031 Rp 77.126 Rp -217 Rp 50 Rp -267 LOWER Rp 69.200 Rp 7.094 10.3% PROFIT IDV
45 635 Diamonds Rp 85.833 Rp 87.069 Rp 86.771 Rp 87.639 Rp 85.960 Rp 86.820 SipShop Rp 86.820 Rp 85.538 Rp 86.770 Rp -249 Rp 50 Rp -299 LOWER Rp 77.850 Rp 7.983 10.3% PROFIT IDV
46 720 Diamonds Rp 95.372 Rp 96.745 Rp 96.411 Rp 97.375 Rp 95.508 Rp 96.463 SipShop Rp 96.463 Rp 95.044 Rp 96.413 Rp -282 Rp 50 Rp -332 LOWER Rp 86.500 Rp 8.872 10.3% PROFIT IDV
47 725 Diamonds Rp 96.253 Rp 97.639 Rp 97.375 Rp 98.349 Rp 96.392 Rp 97.356 SipShop Rp 97.356 Rp 95.924 Rp 97.305 Rp -283 Rp 50 Rp -333 LOWER Rp 87.365 Rp 8.888 10.2% PROFIT IDV
48 740 Diamonds Rp 98.850 Rp 100.273 Rp 100.269 Rp 101.272 Rp 99.046 Rp 100.036 SipShop Rp 100.036 Rp 98.517 Rp 99.936 Rp -237 Rp 100 Rp -337 LOWER Rp 89.960 Rp 8.890 9.9% PROFIT IDV
49 770 Diamonds Rp 102.373 Rp 103.847 Rp 104.124 Rp 105.165 Rp 102.581 Rp 103.607 SipShop Rp 103.607 Rp 102.037 Rp 103.506 Rp -240 Rp 100 Rp -340 LOWER Rp 93.420 Rp 8.953 9.6% PROFIT IDV
50 790 Diamonds Rp 104.862 Rp 106.372 Rp 106.052 Rp 107.113 Rp 105.056 Rp 106.107 SipShop Rp 106.107 Rp 104.502 Rp 106.007 Rp -265 Rp 100 Rp -365 LOWER Rp 95.150 Rp 9.712 10.2% PROFIT IDV
51 800 Diamonds Rp 106.626 Rp 108.161 Rp 107.982 Rp 109.062 Rp 106.825 Rp 107.893 SipShop Rp 107.893 Rp 106.262 Rp 107.792 Rp -268 Rp 100 Rp -368 LOWER Rp 96.880 Rp 9.746 10.1% PROFIT IDV
52 860 Diamonds Rp 114.402 Rp 116.049 Rp 115.693 Rp 116.850 Rp 114.604 Rp 115.750 SipShop Rp 115.750 Rp 114.008 Rp 115.650 Rp -299 Rp 100 Rp -399 LOWER Rp 103.800 Rp 10.602 10.2% PROFIT IDV
53 930 Diamonds Rp 123.942 Rp 125.727 Rp 125.335 Rp 126.588 Rp 124.152 Rp 125.394 SipShop Rp 125.394 Rp 123.515 Rp 125.294 Rp -333 Rp 100 Rp -433 LOWER Rp 112.450 Rp 11.492 10.2% PROFIT IDV
54 1000 Diamonds Rp 133.481 Rp 135.403 Rp 134.976 Rp 136.326 Rp 133.700 Rp 135.037 SipShop Rp 135.037 Rp 133.021 Rp 134.937 Rp -366 Rp 100 Rp -466 LOWER Rp 121.100 Rp 12.381 10.2% PROFIT IDV
55 1050 Diamonds Rp 140.531 Rp 142.555 Rp 142.689 Rp 144.116 Rp 140.773 Rp 142.181 SipShop Rp 142.181 Rp 140.064 Rp 142.081 Rp -374 Rp 100 Rp -474 LOWER Rp 128.020 Rp 12.511 9.8% PROFIT IDV
56 1075 Diamonds Rp 143.020 Rp 145.079 Rp 144.616 Rp 146.062 Rp 143.248 Rp 144.680 SipShop Rp 144.680 Rp 142.527 Rp 144.579 Rp -399 Rp 100 Rp -499 LOWER Rp 129.750 Rp 13.270 10.2% PROFIT IDV
57 1080 Diamonds Rp 143.901 Rp 145.973 Rp 145.581 Rp 147.037 Rp 144.132 Rp 145.573 SipShop Rp 145.573 Rp 143.407 Rp 145.472 Rp -400 Rp 100 Rp -500 LOWER Rp 130.615 Rp 13.286 10.2% PROFIT IDV
58 1450 Diamonds Rp 190.717 Rp 193.463 Rp 192.820 Rp 194.748 Rp 190.988 Rp 192.898 SipShop Rp 192.898 Rp 190.061 Rp 192.798 Rp -565 Rp 100 Rp -665 LOWER Rp 173.000 Rp 17.717 10.2% PROFIT IDV
59 1440 Diamonds Rp 190.717 Rp 193.463 Rp 192.821 Rp 194.749 Rp 190.988 Rp 192.898 SipShop Rp 192.898 Rp 190.061 Rp 192.798 Rp -565 Rp 100 Rp -665 LOWER Rp 173.000 Rp 17.717 10.2% PROFIT IDV
60 2000 Diamonds Rp 265.031 Rp 268.847 Rp 268.986 Rp 271.676 Rp 265.781 Rp 268.439 SipShop Rp 268.439 Rp 264.135 Rp 267.939 Rp -408 Rp 500 Rp -908 LOWER Rp 241.335 Rp 23.696 9.8% PROFIT IDV
61 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
62 2140 Diamonds Rp 284.109 Rp 288.200 Rp 288.269 Rp 291.152 Rp 284.877 Rp 287.726 SipShop Rp 287.726 Rp 283.148 Rp 287.225 Rp -474 Rp 500 Rp -974 LOWER Rp 258.635 Rp 25.474 9.8% PROFIT IDV
63 2180 Diamonds Rp 285.718 Rp 289.832 Rp 289.230 Rp 292.122 Rp 286.468 Rp 289.333 SipShop Rp 289.333 Rp 284.732 Rp 288.832 Rp -499 Rp 500 Rp -999 LOWER Rp 259.500 Rp 26.218 10.1% PROFIT IDV
64 2200 Diamonds Rp 289.244 Rp 293.409 Rp 293.088 Rp 296.019 Rp 290.006 Rp 292.906 SipShop Rp 292.906 Rp 288.255 Rp 292.406 Rp -503 Rp 500 Rp -1.003 LOWER Rp 262.960 Rp 26.284 10.0% PROFIT IDV
65 2720 Diamonds Rp 359.544 Rp 364.721 Rp 365.399 Rp 369.053 Rp 360.377 Rp 363.981 SipShop Rp 363.981 Rp 358.321 Rp 363.481 Rp -740 Rp 500 Rp -1.240 LOWER Rp 326.970 Rp 32.574 10.0% PROFIT IDV
66 3000 Diamonds Rp 395.211 Rp 400.902 Rp 401.070 Rp 405.081 Rp 396.094 Rp 400.055 SipShop Rp 400.055 Rp 393.883 Rp 399.555 Rp -847 Rp 500 Rp -1.347 LOWER Rp 359.840 Rp 35.371 9.8% PROFIT IDV
67 3640 Diamonds Rp 476.507 Rp 483.369 Rp 482.049 Rp 486.869 Rp 477.428 Rp 482.202 SipShop Rp 482.202 Rp 474.863 Rp 481.701 Rp -1.167 Rp 500 Rp -1.667 LOWER Rp 432.500 Rp 44.007 10.2% PROFIT IDV
68 4000 Diamonds Rp 525.085 Rp 532.646 Rp 531.219 Rp 536.531 Rp 526.052 Rp 531.313 SipShop Rp 531.313 Rp 523.277 Rp 530.812 Rp -1.333 Rp 500 Rp -1.833 LOWER Rp 476.615 Rp 48.470 10.2% PROFIT IDV
69 4450 Diamonds Rp 584.967 Rp 593.391 Rp 591.960 Rp 597.880 Rp 585.994 Rp 591.854 SipShop Rp 591.854 Rp 582.959 Rp 591.354 Rp -1.537 Rp 500 Rp -2.037 LOWER Rp 531.110 Rp 53.857 10.1% PROFIT IDV
70 5500 Diamonds Rp 722.924 Rp 733.334 Rp 731.752 Rp 739.070 Rp 724.085 Rp 731.326 SipShop Rp 731.326 Rp 720.451 Rp 730.825 Rp -2.008 Rp 500 Rp -2.508 LOWER Rp 656.535 Rp 66.389 10.1% PROFIT IDV
71 6000 Diamonds Rp 788.092 Rp 799.441 Rp 798.275 Rp 806.258 Rp 789.331 Rp 797.224 SipShop Rp 797.224 Rp 785.414 Rp 796.724 Rp -2.217 Rp 500 Rp -2.717 LOWER Rp 716.220 Rp 71.872 10.0% PROFIT IDV
72 6480 Diamonds Rp 852.953 Rp 865.236 Rp 862.874 Rp 871.503 Rp 854.222 Rp 862.764 SipShop Rp 862.764 Rp 850.023 Rp 862.263 Rp -2.472 Rp 500 Rp -2.972 LOWER Rp 774.175 Rp 78.778 10.2% PROFIT IDV
73 7290 Diamonds Rp 955.242 Rp 968.997 Rp 964.097 Rp 973.738 Rp 956.597 Rp 966.163 SipShop Rp 966.163 Rp 951.954 Rp 965.662 Rp -2.834 Rp 500 Rp -3.334 LOWER Rp 866.730 Rp 88.512 10.2% PROFIT IDV
74 8010 Diamonds Rp 1.050.143 Rp 1.065.265 Rp 1.060.507 Rp 1.071.112 Rp 1.052.077 Rp 1.062.598 SipShop Rp 1.062.598 Rp 1.046.527 Rp 1.061.597 Rp -2.667 Rp 1.000 Rp -3.667 LOWER Rp 953.230 Rp 96.913 10.2% PROFIT IDV
75 9800 Diamonds Rp 1.286.140 Rp 1.304.660 Rp 1.299.605 Rp 1.312.601 Rp 1.288.302 Rp 1.301.185 SipShop Rp 1.301.185 Rp 1.281.728 Rp 1.300.185 Rp -3.475 Rp 1.000 Rp -4.475 LOWER Rp 1.167.750 Rp 118.390 10.1% PROFIT IDV
76 14580 Diamonds Rp 1.910.457 Rp 1.937.968 Rp 1.928.193 Rp 1.947.475 Rp 1.913.166 Rp 1.932.298 SipShop Rp 1.932.298 Rp 1.903.882 Rp 1.931.298 Rp -5.670 Rp 1.000 Rp -6.670 LOWER Rp 1.733.460 Rp 176.997 10.2% PROFIT IDV
77 36500 Diamonds Rp 4.782.862 Rp 4.851.735 Rp 4.820.483 Rp 4.868.688 Rp 4.788.174 Rp 4.836.056 SipShop Rp 4.836.056 Rp 4.766.419 Rp 4.835.055 Rp -15.679 Rp 1.000 Rp -16.679 LOWER Rp 4.338.840 Rp 444.022 10.2% PROFIT IDV
78 73100 Diamonds Rp 9.580.168 Rp 9.718.122 Rp 9.640.965 Rp 9.737.375 Rp 9.589.758 Rp 9.685.656 SipShop Rp 9.685.656 Rp 9.547.176 Rp 9.684.655 Rp -32.466 Rp 1.000 Rp -33.466 LOWER Rp 8.688.060 Rp 892.108 10.3% 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.