Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-12
78
Total Variants
68
Lower
9
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 26.288 Rp 26.551 SipShop Rp 26.551 Rp 26.124 Rp 26.500 Rp -1.251 Rp 50 Rp -1.301 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 78.808 Rp 79.596 SipShop Rp 79.596 Rp 78.416 Rp 79.545 Rp -3.558 Rp 50 Rp -3.608 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 870 Rp 883 Rp 965 Rp 975 Rp 882 Rp 891 SipShop Rp 891 Rp 868 Rp 880 Rp 8 Rp 10 Rp -2 LOWER Rp 865 Rp 5 0.6% PROFIT IDV
7 12 Diamonds Rp 1.897 Rp 1.924 Rp 1.930 Rp 1.949 Rp 1.909 Rp 1.928 SipShop Rp 1.928 Rp 1.890 Rp 1.917 Rp 4 Rp 10 Rp -6 LOWER Rp 1.730 Rp 167 9.7% PROFIT IDV
8 70 Diamonds Rp 9.465 Rp 9.601 Rp 9.642 Rp 9.738 Rp 9.411 Rp 9.505 SipShop Rp 9.505 Rp 9.360 Rp 9.495 Rp -96 Rp 10 Rp -106 LOWER Rp 8.650 Rp 815 9.4% PROFIT IDV
9 100 Diamonds Rp 13.985 Rp 14.186 Rp 15.430 Rp 15.584 Rp 13.909 Rp 14.048 SipShop Rp 14.048 Rp 13.838 Rp 14.037 Rp -138 Rp 10 Rp -148 LOWER Rp 13.840 Rp 145 1.0% PROFIT IDV
10 140 Diamonds Rp 18.940 Rp 19.213 Rp 19.283 Rp 19.476 Rp 18.821 Rp 19.009 SipShop Rp 19.009 Rp 18.729 Rp 18.999 Rp -204 Rp 10 Rp -214 LOWER Rp 17.300 Rp 1.640 9.5% 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 41.352 Rp 41.947 - - Rp 41.582 Rp 41.998 SipShop Rp 41.998 Rp 41.352 Rp 41.947 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 3.292 8.6% PROFIT IDV
13 355 Diamonds Rp 47.325 Rp 48.006 Rp 48.206 Rp 48.688 Rp 47.053 Rp 47.524 SipShop Rp 47.524 Rp 46.800 Rp 47.474 Rp -482 Rp 50 Rp -532 LOWER Rp 43.250 Rp 4.075 9.4% PROFIT IDV
14 360 Diamonds Rp 48.199 Rp 48.893 Rp 49.171 Rp 49.663 Rp 48.432 Rp 48.916 SipShop Rp 48.916 Rp 48.172 Rp 48.866 Rp 23 Rp 50 Rp -27 LOWER Rp 44.115 Rp 4.084 9.3% PROFIT IDV
15 10 Diamonds Rp 1.744 Rp 1.769 Rp 1.930 Rp 1.949 Rp 1.757 Rp 1.775 SipShop Rp 1.775 Rp 1.739 Rp 1.764 Rp 6 Rp 10 Rp -4 LOWER Rp 1.730 Rp 14 0.8% PROFIT IDV
16 15 Diamonds Rp 2.617 Rp 2.655 Rp 2.894 Rp 2.923 Rp 2.633 Rp 2.659 SipShop Rp 2.659 Rp 2.611 Rp 2.649 Rp 4 Rp 10 Rp -6 LOWER Rp 2.595 Rp 22 0.8% PROFIT IDV
17 20 Diamonds Rp 3.491 Rp 3.541 Rp 3.859 Rp 3.898 Rp 3.508 Rp 3.543 SipShop Rp 3.543 Rp 3.482 Rp 3.532 Rp 2 Rp 10 Rp -8 LOWER Rp 3.460 Rp 31 0.9% PROFIT IDV
18 25 Diamonds Rp 4.366 Rp 4.429 Rp 4.823 Rp 4.871 Rp 4.384 Rp 4.428 SipShop Rp 4.428 Rp 4.355 Rp 4.418 Rp -1 Rp 10 Rp -11 LOWER Rp 4.325 Rp 41 0.9% PROFIT IDV
19 30 Diamonds Rp 5.240 Rp 5.315 Rp 5.788 Rp 5.846 Rp 5.260 Rp 5.313 SipShop Rp 5.313 Rp 5.227 Rp 5.302 Rp -2 Rp 10 Rp -12 LOWER Rp 5.190 Rp 50 1.0% PROFIT IDV
20 40 Diamonds Rp 6.580 Rp 6.675 Rp 7.717 Rp 7.794 Rp 6.599 Rp 6.665 SipShop Rp 6.665 Rp 6.560 Rp 6.654 Rp -10 Rp 10 Rp -20 LOWER Rp 6.920 Rp -340 -4.9% LOSS IDV
21 50 Diamonds Rp 6.987 Rp 7.088 Rp 7.714 Rp 7.791 Rp 6.955 Rp 7.025 SipShop Rp 7.025 Rp 6.915 Rp 7.015 Rp -63 Rp 10 Rp -73 LOWER Rp 6.920 Rp 67 1.0% 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 10.339 Rp 10.488 Rp 10.607 Rp 10.713 Rp 10.394 Rp 10.498 SipShop Rp 10.498 Rp 10.339 Rp 10.488 Rp 10 Rp 10 Rp 0 KEEP Rp 9.515 Rp 824 8.7% PROFIT IDV
24 80 Diamonds Rp 11.213 Rp 11.374 Rp 11.571 Rp 11.687 Rp 11.266 Rp 11.379 SipShop Rp 11.379 Rp 11.207 Rp 11.368 Rp 5 Rp 10 Rp -5 LOWER Rp 10.380 Rp 833 8.0% PROFIT IDV
25 90 Diamonds Rp 12.966 Rp 13.153 Rp 13.501 Rp 13.636 Rp 13.053 Rp 13.184 SipShop Rp 13.184 Rp 12.986 Rp 13.173 Rp 31 Rp 10 Rp 21 RAISE Rp 12.110 Rp 856 7.1% PROFIT IDV
26 120 Diamonds Rp 16.461 Rp 16.698 Rp 17.356 Rp 17.530 Rp 16.485 Rp 16.650 SipShop Rp 16.650 Rp 16.403 Rp 16.639 Rp -48 Rp 10 Rp -58 LOWER Rp 15.570 Rp 891 5.7% PROFIT IDV
27 130 Diamonds Rp 18.210 Rp 18.472 Rp 19.285 Rp 19.478 Rp 18.243 Rp 18.425 SipShop Rp 18.425 Rp 18.153 Rp 18.414 Rp -47 Rp 10 Rp -57 LOWER Rp 17.300 Rp 910 5.3% PROFIT IDV
28 145 Diamonds Rp 19.813 Rp 20.098 Rp 20.248 Rp 20.450 Rp 19.896 Rp 20.095 SipShop Rp 20.095 Rp 19.799 Rp 20.084 Rp -3 Rp 10 Rp -13 LOWER Rp 18.165 Rp 1.648 9.1% PROFIT IDV
29 150 Diamonds Rp 20.688 Rp 20.986 Rp 21.212 Rp 21.424 Rp 20.774 Rp 20.982 SipShop Rp 20.982 Rp 20.674 Rp 20.972 Rp -4 Rp 10 Rp -14 LOWER Rp 19.030 Rp 1.658 8.7% PROFIT IDV
30 160 Diamonds Rp 22.435 Rp 22.758 Rp 23.141 Rp 23.372 Rp 22.530 Rp 22.755 SipShop Rp 22.755 Rp 22.422 Rp 22.745 Rp -3 Rp 10 Rp -13 LOWER Rp 20.760 Rp 1.675 8.1% PROFIT IDV
31 170 Diamonds Rp 23.592 Rp 23.932 Rp 25.071 Rp 25.322 Rp 23.414 Rp 23.648 SipShop Rp 23.648 Rp 23.302 Rp 23.638 Rp -284 Rp 10 Rp -294 LOWER Rp 22.490 Rp 1.102 4.9% PROFIT IDV
32 190 Diamonds Rp 25.893 Rp 26.266 Rp 26.998 Rp 27.268 Rp 25.960 Rp 26.220 SipShop Rp 26.220 Rp 25.798 Rp 26.169 Rp -46 Rp 50 Rp -96 LOWER Rp 24.220 Rp 1.673 6.9% 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 37.855 Rp 38.400 Rp 38.565 Rp 38.951 Rp 38.044 Rp 38.424 SipShop Rp 38.424 Rp 37.829 Rp 38.374 Rp 24 Rp 50 Rp -26 LOWER Rp 34.600 Rp 3.255 9.4% PROFIT IDV
35 375 Diamonds Rp 50.821 Rp 51.553 Rp 52.065 Rp 52.586 Rp 51.056 Rp 51.567 SipShop Rp 51.567 Rp 50.785 Rp 51.516 Rp 14 Rp 50 Rp -36 LOWER Rp 46.710 Rp 4.111 8.8% PROFIT IDV
36 400 Diamonds Rp 54.316 Rp 55.098 Rp 56.888 Rp 57.457 Rp 54.567 Rp 55.113 SipShop Rp 55.113 Rp 54.281 Rp 55.063 Rp 15 Rp 50 Rp -35 LOWER Rp 50.170 Rp 4.146 8.3% PROFIT IDV
37 405 Diamonds Rp 54.316 Rp 55.098 - - Rp 54.471 Rp 55.016 SipShop Rp 55.016 Rp 54.185 Rp 54.965 Rp -82 Rp 50 Rp -132 LOWER Rp 50.170 Rp 4.146 8.3% PROFIT IDV
38 425 Diamonds Rp 56.795 Rp 57.613 Rp 57.848 Rp 58.426 Rp 57.052 Rp 57.623 SipShop Rp 57.623 Rp 56.755 Rp 57.572 Rp 10 Rp 50 Rp -40 LOWER Rp 51.900 Rp 4.895 9.4% PROFIT IDV
39 475 Diamonds Rp 63.786 Rp 64.705 Rp 65.561 Rp 66.217 Rp 63.970 Rp 64.610 SipShop Rp 64.610 Rp 63.643 Rp 64.559 Rp -95 Rp 50 Rp -145 LOWER Rp 58.820 Rp 4.966 8.4% PROFIT IDV
40 495 Diamonds Rp 66.525 Rp 67.483 Rp 67.489 Rp 68.164 Rp 66.556 Rp 67.222 SipShop Rp 67.222 Rp 66.218 Rp 67.172 Rp -261 Rp 50 Rp -311 LOWER Rp 60.550 Rp 5.975 9.9% PROFIT IDV
41 500 Diamonds Rp 67.138 Rp 68.105 Rp 68.453 Rp 69.138 Rp 67.440 Rp 68.114 SipShop Rp 68.114 Rp 67.097 Rp 68.063 Rp 9 Rp 50 Rp -41 LOWER Rp 61.415 Rp 5.723 9.3% PROFIT IDV
42 510 Diamonds Rp 68.886 Rp 69.878 Rp 70.382 Rp 71.086 Rp 69.185 Rp 69.877 SipShop Rp 69.877 Rp 68.835 Rp 69.826 Rp -1 Rp 50 Rp -51 LOWER Rp 63.145 Rp 5.741 9.1% PROFIT IDV
43 545 Diamonds Rp 73.256 Rp 74.311 - - Rp 73.574 Rp 74.310 SipShop Rp 74.310 Rp 73.205 Rp 74.259 Rp -1 Rp 50 Rp -51 LOWER Rp 67.470 Rp 5.786 8.6% PROFIT IDV
44 565 Diamonds Rp 75.733 Rp 76.824 Rp 77.130 Rp 77.901 Rp 76.060 Rp 76.821 SipShop Rp 76.821 Rp 75.681 Rp 76.771 Rp -3 Rp 50 Rp -53 LOWER Rp 69.200 Rp 6.533 9.4% PROFIT IDV
45 635 Diamonds Rp 85.202 Rp 86.429 Rp 86.771 Rp 87.639 Rp 85.564 Rp 86.420 SipShop Rp 86.420 Rp 85.143 Rp 86.369 Rp -9 Rp 50 Rp -59 LOWER Rp 77.850 Rp 7.352 9.4% PROFIT IDV
46 720 Diamonds Rp 94.671 Rp 96.034 Rp 96.411 Rp 97.375 Rp 94.078 Rp 95.019 SipShop Rp 95.019 Rp 93.620 Rp 94.968 Rp -1.015 Rp 50 Rp -1.065 LOWER Rp 86.500 Rp 8.171 9.4% PROFIT IDV
47 725 Diamonds Rp 95.546 Rp 96.922 Rp 97.375 Rp 98.349 Rp 95.952 Rp 96.912 SipShop Rp 96.912 Rp 95.486 Rp 96.861 Rp -10 Rp 50 Rp -60 LOWER Rp 87.365 Rp 8.181 9.4% PROFIT IDV
48 740 Diamonds Rp 98.167 Rp 99.581 Rp 100.269 Rp 101.272 Rp 98.606 Rp 99.592 SipShop Rp 99.592 Rp 98.128 Rp 99.541 Rp 11 Rp 50 Rp -39 LOWER Rp 89.960 Rp 8.207 9.1% PROFIT IDV
49 770 Diamonds Rp 101.614 Rp 103.077 Rp 104.124 Rp 105.165 Rp 102.141 Rp 103.162 SipShop Rp 103.162 Rp 101.598 Rp 103.061 Rp 85 Rp 100 Rp -15 LOWER Rp 93.420 Rp 8.194 8.8% PROFIT IDV
50 790 Diamonds Rp 104.092 Rp 105.591 Rp 106.052 Rp 107.113 Rp 104.572 Rp 105.618 SipShop Rp 105.618 Rp 104.020 Rp 105.518 Rp 27 Rp 100 Rp -73 LOWER Rp 95.150 Rp 8.942 9.4% PROFIT IDV
51 800 Diamonds Rp 105.839 Rp 107.363 Rp 107.982 Rp 109.062 Rp 106.341 Rp 107.404 SipShop Rp 107.404 Rp 105.780 Rp 107.303 Rp 41 Rp 100 Rp -59 LOWER Rp 96.880 Rp 8.959 9.2% PROFIT IDV
52 860 Diamonds Rp 113.561 Rp 115.196 Rp 115.693 Rp 116.850 Rp 114.076 Rp 115.217 SipShop Rp 115.217 Rp 113.482 Rp 115.116 Rp 21 Rp 100 Rp -79 LOWER Rp 103.800 Rp 9.761 9.4% PROFIT IDV
53 930 Diamonds Rp 123.031 Rp 124.803 Rp 125.335 Rp 126.588 Rp 123.580 Rp 124.816 SipShop Rp 124.816 Rp 122.945 Rp 124.715 Rp 13 Rp 100 Rp -87 LOWER Rp 112.450 Rp 10.581 9.4% PROFIT IDV
54 1000 Diamonds Rp 132.500 Rp 134.408 Rp 134.976 Rp 136.326 Rp 133.084 Rp 134.415 SipShop Rp 134.415 Rp 132.408 Rp 134.315 Rp 7 Rp 100 Rp -93 LOWER Rp 121.100 Rp 11.400 9.4% PROFIT IDV
55 1050 Diamonds Rp 139.492 Rp 141.501 Rp 142.689 Rp 144.116 Rp 140.098 Rp 141.499 SipShop Rp 141.499 Rp 139.391 Rp 141.398 Rp -2 Rp 100 Rp -102 LOWER Rp 128.020 Rp 11.472 9.0% PROFIT IDV
56 1075 Diamonds Rp 141.969 Rp 144.013 Rp 144.616 Rp 146.062 Rp 142.588 Rp 144.014 SipShop Rp 144.014 Rp 141.871 Rp 143.914 Rp 1 Rp 100 Rp -99 LOWER Rp 129.750 Rp 12.219 9.4% PROFIT IDV
57 1080 Diamonds Rp 142.844 Rp 144.901 Rp 145.581 Rp 147.037 Rp 143.472 Rp 144.907 SipShop Rp 144.907 Rp 142.751 Rp 144.807 Rp 6 Rp 100 Rp -94 LOWER Rp 130.615 Rp 12.229 9.4% PROFIT IDV
58 1450 Diamonds Rp 189.315 Rp 192.041 Rp 192.820 Rp 194.748 Rp 190.108 Rp 192.009 SipShop Rp 192.009 Rp 189.184 Rp 191.908 Rp -32 Rp 100 Rp -132 LOWER Rp 173.000 Rp 16.315 9.4% PROFIT IDV
59 1440 Diamonds Rp 189.315 Rp 192.041 Rp 192.821 Rp 194.749 Rp 190.108 Rp 192.009 SipShop Rp 192.009 Rp 189.184 Rp 191.908 Rp -32 Rp 100 Rp -132 LOWER Rp 173.000 Rp 16.315 9.4% PROFIT IDV
60 2000 Diamonds Rp 264.135 Rp 267.939 Rp 268.986 Rp 271.676 Rp 264.593 Rp 267.239 SipShop Rp 267.239 Rp 262.952 Rp 266.739 Rp -700 Rp 500 Rp -1.200 LOWER Rp 241.335 Rp 22.800 9.4% 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 283.148 Rp 287.225 Rp 288.269 Rp 291.152 Rp 283.601 Rp 286.437 SipShop Rp 286.437 Rp 281.877 Rp 285.936 Rp -788 Rp 500 Rp -1.288 LOWER Rp 258.635 Rp 24.513 9.5% PROFIT IDV
63 2180 Diamonds Rp 284.732 Rp 288.832 Rp 289.230 Rp 292.122 Rp 285.148 Rp 287.999 SipShop Rp 287.999 Rp 283.417 Rp 287.498 Rp -833 Rp 500 Rp -1.333 LOWER Rp 259.500 Rp 25.232 9.7% PROFIT IDV
64 2200 Diamonds Rp 288.255 Rp 292.406 Rp 293.088 Rp 296.019 Rp 288.686 Rp 291.573 SipShop Rp 291.573 Rp 286.941 Rp 291.073 Rp -833 Rp 500 Rp -1.333 LOWER Rp 262.960 Rp 25.295 9.6% PROFIT IDV
65 2720 Diamonds Rp 358.321 Rp 363.481 Rp 365.399 Rp 369.053 Rp 358.749 Rp 362.336 SipShop Rp 362.336 Rp 356.699 Rp 361.835 Rp -1.145 Rp 500 Rp -1.645 LOWER Rp 326.970 Rp 31.351 9.6% PROFIT IDV
66 3000 Diamonds Rp 393.883 Rp 399.555 Rp 401.070 Rp 405.081 Rp 394.334 Rp 398.277 SipShop Rp 398.277 Rp 392.130 Rp 397.777 Rp -1.278 Rp 500 Rp -1.778 LOWER Rp 359.840 Rp 34.043 9.5% PROFIT IDV
67 3640 Diamonds Rp 474.863 Rp 481.701 Rp 482.049 Rp 486.869 Rp 475.228 Rp 479.980 SipShop Rp 479.980 Rp 472.673 Rp 479.479 Rp -1.721 Rp 500 Rp -2.221 LOWER Rp 432.500 Rp 42.363 9.8% PROFIT IDV
68 4000 Diamonds Rp 523.277 Rp 530.812 Rp 531.219 Rp 536.531 Rp 523.632 Rp 528.868 SipShop Rp 528.868 Rp 520.867 Rp 528.367 Rp -1.944 Rp 500 Rp -2.444 LOWER Rp 476.615 Rp 46.662 9.8% PROFIT IDV
69 4450 Diamonds Rp 582.959 Rp 591.354 Rp 591.960 Rp 597.880 Rp 583.310 Rp 589.143 SipShop Rp 589.143 Rp 580.286 Rp 588.642 Rp -2.211 Rp 500 Rp -2.711 LOWER Rp 531.110 Rp 51.849 9.8% PROFIT IDV
70 5500 Diamonds Rp 720.451 Rp 730.825 Rp 731.752 Rp 739.070 Rp 720.785 Rp 727.993 SipShop Rp 727.993 Rp 717.165 Rp 727.492 Rp -2.832 Rp 500 Rp -3.332 LOWER Rp 656.535 Rp 63.916 9.7% PROFIT IDV
71 6000 Diamonds Rp 785.414 Rp 796.724 Rp 798.275 Rp 806.258 Rp 785.767 Rp 793.625 SipShop Rp 793.625 Rp 781.866 Rp 793.125 Rp -3.099 Rp 500 Rp -3.599 LOWER Rp 716.220 Rp 69.194 9.7% PROFIT IDV
72 6480 Diamonds Rp 850.023 Rp 862.263 Rp 862.874 Rp 871.503 Rp 850.306 Rp 858.809 SipShop Rp 858.809 Rp 846.124 Rp 858.308 Rp -3.454 Rp 500 Rp -3.954 LOWER Rp 774.175 Rp 75.848 9.8% PROFIT IDV
73 7290 Diamonds Rp 951.954 Rp 965.662 Rp 964.097 Rp 973.738 Rp 952.197 Rp 961.719 SipShop Rp 961.719 Rp 947.573 Rp 961.218 Rp -3.943 Rp 500 Rp -4.443 LOWER Rp 866.730 Rp 85.224 9.8% PROFIT IDV
74 8010 Diamonds Rp 1.046.527 Rp 1.061.597 Rp 1.060.507 Rp 1.071.112 Rp 1.047.237 Rp 1.057.709 SipShop Rp 1.057.709 Rp 1.041.708 Rp 1.056.709 Rp -3.888 Rp 1.000 Rp -4.888 LOWER Rp 953.230 Rp 93.297 9.8% PROFIT IDV
75 9800 Diamonds Rp 1.281.728 Rp 1.300.185 Rp 1.299.605 Rp 1.312.601 Rp 1.282.406 Rp 1.295.230 SipShop Rp 1.295.230 Rp 1.275.857 Rp 1.294.229 Rp -4.955 Rp 1.000 Rp -5.955 LOWER Rp 1.167.750 Rp 113.978 9.8% PROFIT IDV
76 14580 Diamonds Rp 1.903.882 Rp 1.931.298 Rp 1.928.193 Rp 1.947.475 Rp 1.904.366 Rp 1.923.410 SipShop Rp 1.923.410 Rp 1.895.120 Rp 1.922.410 Rp -7.888 Rp 1.000 Rp -8.888 LOWER Rp 1.733.460 Rp 170.422 9.8% PROFIT IDV
77 36500 Diamonds Rp 4.766.419 Rp 4.835.055 Rp 4.820.483 Rp 4.868.688 Rp 4.766.174 Rp 4.813.836 SipShop Rp 4.813.836 Rp 4.744.514 Rp 4.812.835 Rp -21.219 Rp 1.000 Rp -22.219 LOWER Rp 4.338.840 Rp 427.579 9.9% PROFIT IDV
78 73100 Diamonds Rp 9.547.176 Rp 9.684.655 Rp 9.640.965 Rp 9.737.375 Rp 9.545.582 Rp 9.641.038 SipShop Rp 9.641.038 Rp 9.503.192 Rp 9.640.038 Rp -43.617 Rp 1.000 Rp -44.617 LOWER Rp 8.688.060 Rp 859.116 9.9% 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.