Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-13
78
Total Variants
67
Lower
11
Keep
0
Raise
70
Profit
3
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 867 Rp 876 SipShop Rp 876 Rp 853 Rp 865 Rp -7 Rp 10 Rp -17 LOWER Rp 865 Rp 5 0.6% PROFIT IDV
7 12 Diamonds Rp 1.890 Rp 1.917 Rp 1.930 Rp 1.949 Rp 1.898 Rp 1.917 SipShop Rp 1.917 Rp 1.879 Rp 1.906 Rp 0 Rp 10 Rp -10 LOWER Rp 1.730 Rp 160 9.2% PROFIT IDV
8 70 Diamonds Rp 9.360 Rp 9.495 Rp 9.642 Rp 9.738 Rp 9.411 Rp 9.505 SipShop Rp 9.505 Rp 9.360 Rp 9.495 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 710 8.2% PROFIT IDV
9 100 Diamonds Rp 13.838 Rp 14.037 Rp 15.430 Rp 15.584 Rp 13.794 Rp 13.932 SipShop Rp 13.932 Rp 13.724 Rp 13.922 Rp -105 Rp 10 Rp -115 LOWER Rp 13.840 Rp -2 -0.0% LOSS IDV
10 140 Diamonds Rp 18.729 Rp 18.999 Rp 19.283 Rp 19.476 Rp 18.821 Rp 19.009 SipShop Rp 19.009 Rp 18.729 Rp 18.999 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.429 8.3% 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 41.352 Rp 41.947 - - Rp 41.313 Rp 41.726 SipShop Rp 41.726 Rp 41.084 Rp 41.676 Rp -221 Rp 50 Rp -271 LOWER Rp 38.060 Rp 3.292 8.6% PROFIT IDV
13 355 Diamonds Rp 46.800 Rp 47.474 Rp 48.206 Rp 48.688 Rp 47.053 Rp 47.524 SipShop Rp 47.524 Rp 46.800 Rp 47.474 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 3.550 8.2% PROFIT IDV
14 360 Diamonds Rp 48.172 Rp 48.866 Rp 49.171 Rp 49.663 Rp 48.189 Rp 48.671 SipShop Rp 48.671 Rp 47.930 Rp 48.620 Rp -195 Rp 50 Rp -245 LOWER Rp 44.115 Rp 4.057 9.2% PROFIT IDV
15 10 Diamonds Rp 1.739 Rp 1.764 Rp 1.930 Rp 1.949 Rp 1.729 Rp 1.746 SipShop Rp 1.746 Rp 1.711 Rp 1.736 Rp -18 Rp 10 Rp -28 LOWER Rp 1.730 Rp 9 0.5% PROFIT IDV
16 15 Diamonds Rp 2.611 Rp 2.649 Rp 2.894 Rp 2.923 Rp 2.590 Rp 2.616 SipShop Rp 2.616 Rp 2.569 Rp 2.606 Rp -33 Rp 10 Rp -43 LOWER Rp 2.595 Rp 16 0.6% PROFIT IDV
17 20 Diamonds Rp 3.482 Rp 3.532 Rp 3.859 Rp 3.898 Rp 3.451 Rp 3.486 SipShop Rp 3.486 Rp 3.426 Rp 3.475 Rp -46 Rp 10 Rp -56 LOWER Rp 3.460 Rp 22 0.6% PROFIT IDV
18 25 Diamonds Rp 4.355 Rp 4.418 Rp 4.823 Rp 4.871 Rp 4.312 Rp 4.355 SipShop Rp 4.355 Rp 4.283 Rp 4.345 Rp -63 Rp 10 Rp -73 LOWER Rp 4.325 Rp 30 0.7% PROFIT IDV
19 30 Diamonds Rp 5.227 Rp 5.302 Rp 5.788 Rp 5.846 Rp 5.174 Rp 5.226 SipShop Rp 5.226 Rp 5.141 Rp 5.215 Rp -76 Rp 10 Rp -86 LOWER Rp 5.190 Rp 37 0.7% PROFIT IDV
20 40 Diamonds Rp 6.560 Rp 6.654 Rp 7.717 Rp 7.794 Rp 6.543 Rp 6.608 SipShop Rp 6.608 Rp 6.504 Rp 6.598 Rp -46 Rp 10 Rp -56 LOWER Rp 6.920 Rp -360 -5.2% LOSS IDV
21 50 Diamonds Rp 6.915 Rp 7.015 Rp 7.714 Rp 7.791 Rp 6.897 Rp 6.966 SipShop Rp 6.966 Rp 6.857 Rp 6.956 Rp -49 Rp 10 Rp -59 LOWER Rp 6.920 Rp -5 -0.1% LOSS 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 10.327 Rp 10.430 SipShop Rp 10.430 Rp 10.272 Rp 10.420 Rp -58 Rp 10 Rp -68 LOWER Rp 9.515 Rp 824 8.7% PROFIT IDV
24 80 Diamonds Rp 11.207 Rp 11.368 Rp 11.571 Rp 11.687 Rp 11.189 Rp 11.301 SipShop Rp 11.301 Rp 11.130 Rp 11.290 Rp -67 Rp 10 Rp -77 LOWER Rp 10.380 Rp 827 8.0% PROFIT IDV
25 90 Diamonds Rp 12.986 Rp 13.173 Rp 13.501 Rp 13.636 Rp 12.917 Rp 13.046 SipShop Rp 13.046 Rp 12.850 Rp 13.035 Rp -127 Rp 10 Rp -137 LOWER Rp 12.110 Rp 876 7.2% PROFIT IDV
26 120 Diamonds Rp 16.403 Rp 16.639 Rp 17.356 Rp 17.530 Rp 16.363 Rp 16.527 SipShop Rp 16.527 Rp 16.282 Rp 16.516 Rp -112 Rp 10 Rp -122 LOWER Rp 15.570 Rp 833 5.4% PROFIT IDV
27 130 Diamonds Rp 18.153 Rp 18.414 Rp 19.285 Rp 19.478 Rp 18.086 Rp 18.267 SipShop Rp 18.267 Rp 17.997 Rp 18.256 Rp -147 Rp 10 Rp -157 LOWER Rp 17.300 Rp 853 4.9% PROFIT IDV
28 145 Diamonds Rp 19.799 Rp 20.084 Rp 20.248 Rp 20.450 Rp 19.793 Rp 19.991 SipShop Rp 19.991 Rp 19.697 Rp 19.981 Rp -93 Rp 10 Rp -103 LOWER Rp 18.165 Rp 1.634 9.0% PROFIT IDV
29 150 Diamonds Rp 20.674 Rp 20.972 Rp 21.212 Rp 21.424 Rp 20.654 Rp 20.861 SipShop Rp 20.861 Rp 20.555 Rp 20.851 Rp -111 Rp 10 Rp -121 LOWER Rp 19.030 Rp 1.644 8.6% PROFIT IDV
30 160 Diamonds Rp 22.422 Rp 22.745 Rp 23.141 Rp 23.372 Rp 22.377 Rp 22.601 SipShop Rp 22.601 Rp 22.270 Rp 22.591 Rp -144 Rp 10 Rp -154 LOWER Rp 20.760 Rp 1.662 8.0% PROFIT IDV
31 170 Diamonds Rp 23.302 Rp 23.638 Rp 25.071 Rp 25.322 Rp 23.254 Rp 23.487 SipShop Rp 23.487 Rp 23.143 Rp 23.476 Rp -151 Rp 10 Rp -161 LOWER Rp 22.490 Rp 812 3.6% PROFIT IDV
32 190 Diamonds Rp 25.798 Rp 26.169 Rp 26.998 Rp 27.268 Rp 25.823 Rp 26.081 SipShop Rp 26.081 Rp 25.661 Rp 26.031 Rp -88 Rp 50 Rp -138 LOWER Rp 24.220 Rp 1.578 6.5% 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 37.829 Rp 38.374 Rp 38.565 Rp 38.951 Rp 37.868 Rp 38.247 SipShop Rp 38.247 Rp 37.654 Rp 38.196 Rp -127 Rp 50 Rp -177 LOWER Rp 34.600 Rp 3.229 9.3% PROFIT IDV
35 375 Diamonds Rp 50.785 Rp 51.516 Rp 52.065 Rp 52.586 Rp 50.773 Rp 51.281 SipShop Rp 51.281 Rp 50.503 Rp 51.230 Rp -235 Rp 50 Rp -285 LOWER Rp 46.710 Rp 4.075 8.7% PROFIT IDV
36 405 Diamonds Rp 54.185 Rp 54.965 - - Rp 54.219 Rp 54.761 SipShop Rp 54.761 Rp 53.934 Rp 54.711 Rp -204 Rp 50 Rp -254 LOWER Rp 50.170 Rp 4.015 8.0% PROFIT IDV
37 400 Diamonds Rp 54.281 Rp 55.063 Rp 56.888 Rp 57.457 Rp 54.219 Rp 54.761 SipShop Rp 54.761 Rp 53.934 Rp 54.711 Rp -302 Rp 50 Rp -352 LOWER Rp 50.170 Rp 4.111 8.2% PROFIT IDV
38 425 Diamonds Rp 56.755 Rp 57.572 Rp 57.848 Rp 58.426 Rp 56.788 Rp 57.356 SipShop Rp 57.356 Rp 56.492 Rp 57.305 Rp -216 Rp 50 Rp -266 LOWER Rp 51.900 Rp 4.855 9.4% PROFIT IDV
39 475 Diamonds Rp 63.643 Rp 64.559 Rp 65.561 Rp 66.217 Rp 63.679 Rp 64.316 SipShop Rp 64.316 Rp 63.353 Rp 64.265 Rp -243 Rp 50 Rp -293 LOWER Rp 58.820 Rp 4.823 8.2% PROFIT IDV
40 495 Diamonds Rp 66.218 Rp 67.172 Rp 67.489 Rp 68.164 Rp 66.248 Rp 66.910 SipShop Rp 66.910 Rp 65.910 Rp 66.859 Rp -262 Rp 50 Rp -312 LOWER Rp 60.550 Rp 5.668 9.4% PROFIT IDV
41 500 Diamonds Rp 67.097 Rp 68.063 Rp 68.453 Rp 69.138 Rp 67.109 Rp 67.780 SipShop Rp 67.780 Rp 66.768 Rp 67.729 Rp -283 Rp 50 Rp -333 LOWER Rp 61.415 Rp 5.682 9.3% PROFIT IDV
42 510 Diamonds Rp 68.835 Rp 69.826 Rp 70.382 Rp 71.086 Rp 68.832 Rp 69.520 SipShop Rp 69.520 Rp 68.483 Rp 69.469 Rp -306 Rp 50 Rp -356 LOWER Rp 63.145 Rp 5.690 9.0% PROFIT IDV
43 545 Diamonds Rp 73.205 Rp 74.259 - - Rp 73.139 Rp 73.870 SipShop Rp 73.870 Rp 72.772 Rp 73.820 Rp -389 Rp 50 Rp -439 LOWER Rp 67.470 Rp 5.735 8.5% PROFIT IDV
44 565 Diamonds Rp 75.681 Rp 76.771 Rp 77.130 Rp 77.901 Rp 75.708 Rp 76.465 SipShop Rp 76.465 Rp 75.330 Rp 76.415 Rp -306 Rp 50 Rp -356 LOWER Rp 69.200 Rp 6.481 9.4% PROFIT IDV
45 635 Diamonds Rp 85.143 Rp 86.369 Rp 86.771 Rp 87.639 Rp 85.168 Rp 86.020 SipShop Rp 86.020 Rp 84.749 Rp 85.969 Rp -349 Rp 50 Rp -399 LOWER Rp 77.850 Rp 7.293 9.4% PROFIT IDV
46 720 Diamonds Rp 93.620 Rp 94.968 Rp 96.411 Rp 97.375 Rp 94.078 Rp 95.019 SipShop Rp 95.019 Rp 93.620 Rp 94.968 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 7.120 8.2% PROFIT IDV
47 725 Diamonds Rp 95.486 Rp 96.861 Rp 97.375 Rp 98.349 Rp 95.489 Rp 96.444 SipShop Rp 96.444 Rp 95.025 Rp 96.393 Rp -417 Rp 50 Rp -467 LOWER Rp 87.365 Rp 8.121 9.3% PROFIT IDV
48 740 Diamonds Rp 98.128 Rp 99.541 Rp 100.269 Rp 101.272 Rp 98.073 Rp 99.054 SipShop Rp 99.054 Rp 97.598 Rp 99.003 Rp -487 Rp 50 Rp -537 LOWER Rp 89.960 Rp 8.168 9.1% PROFIT IDV
49 770 Diamonds Rp 101.598 Rp 103.061 Rp 104.124 Rp 105.165 Rp 101.519 Rp 102.534 SipShop Rp 102.534 Rp 100.979 Rp 102.433 Rp -527 Rp 100 Rp -627 LOWER Rp 93.420 Rp 8.178 8.8% PROFIT IDV
50 790 Diamonds Rp 104.020 Rp 105.518 Rp 106.052 Rp 107.113 Rp 104.088 Rp 105.129 SipShop Rp 105.129 Rp 103.538 Rp 105.029 Rp -389 Rp 100 Rp -489 LOWER Rp 95.150 Rp 8.870 9.3% PROFIT IDV
51 800 Diamonds Rp 105.780 Rp 107.303 Rp 107.982 Rp 109.062 Rp 105.811 Rp 106.869 SipShop Rp 106.869 Rp 105.253 Rp 106.769 Rp -434 Rp 100 Rp -534 LOWER Rp 96.880 Rp 8.900 9.2% PROFIT IDV
52 860 Diamonds Rp 113.482 Rp 115.116 Rp 115.693 Rp 116.850 Rp 113.548 Rp 114.683 SipShop Rp 114.683 Rp 112.956 Rp 114.583 Rp -433 Rp 100 Rp -533 LOWER Rp 103.800 Rp 9.682 9.3% PROFIT IDV
53 930 Diamonds Rp 122.945 Rp 124.715 Rp 125.335 Rp 126.588 Rp 123.008 Rp 124.238 SipShop Rp 124.238 Rp 122.375 Rp 124.137 Rp -477 Rp 100 Rp -577 LOWER Rp 112.450 Rp 10.495 9.3% PROFIT IDV
54 1000 Diamonds Rp 132.408 Rp 134.315 Rp 134.976 Rp 136.326 Rp 132.468 Rp 133.793 SipShop Rp 133.793 Rp 131.795 Rp 133.693 Rp -522 Rp 100 Rp -622 LOWER Rp 121.100 Rp 11.308 9.3% PROFIT IDV
55 1050 Diamonds Rp 139.391 Rp 141.398 Rp 142.689 Rp 144.116 Rp 139.359 Rp 140.753 SipShop Rp 140.753 Rp 138.656 Rp 140.653 Rp -645 Rp 100 Rp -745 LOWER Rp 128.020 Rp 11.371 8.9% PROFIT IDV
56 1075 Diamonds Rp 141.871 Rp 143.914 Rp 144.616 Rp 146.062 Rp 141.928 Rp 143.347 SipShop Rp 143.347 Rp 141.213 Rp 143.246 Rp -567 Rp 100 Rp -667 LOWER Rp 129.750 Rp 12.121 9.3% PROFIT IDV
57 1080 Diamonds Rp 142.751 Rp 144.807 Rp 145.581 Rp 147.037 Rp 142.789 Rp 144.217 SipShop Rp 144.217 Rp 142.071 Rp 144.117 Rp -590 Rp 100 Rp -690 LOWER Rp 130.615 Rp 12.136 9.3% PROFIT IDV
58 1450 Diamonds Rp 189.184 Rp 191.908 Rp 192.820 Rp 194.748 Rp 189.228 Rp 191.120 SipShop Rp 191.120 Rp 188.308 Rp 191.020 Rp -788 Rp 100 Rp -888 LOWER Rp 173.000 Rp 16.184 9.4% PROFIT IDV
59 1440 Diamonds Rp 189.184 Rp 191.908 Rp 192.821 Rp 194.749 Rp 189.228 Rp 191.120 SipShop Rp 191.120 Rp 188.308 Rp 191.020 Rp -788 Rp 100 Rp -888 LOWER Rp 173.000 Rp 16.184 9.4% PROFIT IDV
60 2000 Diamonds Rp 262.952 Rp 266.739 Rp 268.986 Rp 271.676 Rp 263.201 Rp 265.833 SipShop Rp 265.833 Rp 261.566 Rp 265.333 Rp -906 Rp 500 Rp -1.406 LOWER Rp 241.335 Rp 21.617 9.0% 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 281.877 Rp 285.936 Rp 288.269 Rp 291.152 Rp 282.121 Rp 284.942 SipShop Rp 284.942 Rp 280.404 Rp 284.442 Rp -994 Rp 500 Rp -1.494 LOWER Rp 258.635 Rp 23.242 9.0% PROFIT IDV
63 2180 Diamonds Rp 283.417 Rp 287.498 Rp 289.230 Rp 292.122 Rp 283.828 Rp 286.666 SipShop Rp 286.666 Rp 282.103 Rp 286.165 Rp -832 Rp 500 Rp -1.332 LOWER Rp 259.500 Rp 23.917 9.2% PROFIT IDV
64 2200 Diamonds Rp 286.941 Rp 291.073 Rp 293.088 Rp 296.019 Rp 287.273 Rp 290.146 SipShop Rp 290.146 Rp 285.534 Rp 289.646 Rp -927 Rp 500 Rp -1.427 LOWER Rp 262.960 Rp 23.981 9.1% PROFIT IDV
65 2720 Diamonds Rp 356.699 Rp 361.835 Rp 365.399 Rp 369.053 Rp 356.939 Rp 360.508 SipShop Rp 360.508 Rp 354.897 Rp 360.008 Rp -1.327 Rp 500 Rp -1.827 LOWER Rp 326.970 Rp 29.729 9.1% PROFIT IDV
66 3000 Diamonds Rp 392.130 Rp 397.777 Rp 401.070 Rp 405.081 Rp 392.211 Rp 396.133 SipShop Rp 396.133 Rp 390.016 Rp 395.632 Rp -1.644 Rp 500 Rp -2.144 LOWER Rp 359.840 Rp 32.290 9.0% PROFIT IDV
67 3640 Diamonds Rp 472.673 Rp 479.479 Rp 482.049 Rp 486.869 Rp 473.028 Rp 477.758 SipShop Rp 477.758 Rp 470.483 Rp 477.258 Rp -1.721 Rp 500 Rp -2.221 LOWER Rp 432.500 Rp 40.173 9.3% PROFIT IDV
68 4000 Diamonds Rp 520.867 Rp 528.367 Rp 531.219 Rp 536.531 Rp 521.189 Rp 526.401 SipShop Rp 526.401 Rp 518.435 Rp 525.900 Rp -1.966 Rp 500 Rp -2.466 LOWER Rp 476.615 Rp 44.252 9.3% PROFIT IDV
69 4450 Diamonds Rp 580.286 Rp 588.642 Rp 591.960 Rp 597.880 Rp 580.533 Rp 586.338 SipShop Rp 586.338 Rp 577.521 Rp 585.837 Rp -2.304 Rp 500 Rp -2.804 LOWER Rp 531.110 Rp 49.176 9.3% PROFIT IDV
70 5500 Diamonds Rp 717.165 Rp 727.492 Rp 731.752 Rp 739.070 Rp 717.281 Rp 724.454 SipShop Rp 724.454 Rp 713.677 Rp 723.954 Rp -3.038 Rp 500 Rp -3.538 LOWER Rp 656.535 Rp 60.630 9.2% PROFIT IDV
71 6000 Diamonds Rp 781.866 Rp 793.125 Rp 798.275 Rp 806.258 Rp 781.794 Rp 789.612 SipShop Rp 789.612 Rp 777.910 Rp 789.112 Rp -3.513 Rp 500 Rp -4.013 LOWER Rp 716.220 Rp 65.646 9.2% PROFIT IDV
72 6480 Diamonds Rp 846.124 Rp 858.308 Rp 862.874 Rp 871.503 Rp 846.274 Rp 854.737 SipShop Rp 854.737 Rp 842.110 Rp 854.236 Rp -3.571 Rp 500 Rp -4.071 LOWER Rp 774.175 Rp 71.949 9.3% PROFIT IDV
73 7290 Diamonds Rp 947.573 Rp 961.218 Rp 964.097 Rp 973.738 Rp 947.751 Rp 957.229 SipShop Rp 957.229 Rp 943.147 Rp 956.728 Rp -3.989 Rp 500 Rp -4.489 LOWER Rp 866.730 Rp 80.843 9.3% PROFIT IDV
74 8010 Diamonds Rp 1.041.708 Rp 1.056.709 Rp 1.060.507 Rp 1.071.112 Rp 1.042.351 Rp 1.052.775 SipShop Rp 1.052.775 Rp 1.036.844 Rp 1.051.775 Rp -3.934 Rp 1.000 Rp -4.934 LOWER Rp 953.230 Rp 88.478 9.3% PROFIT IDV
75 9800 Diamonds Rp 1.275.857 Rp 1.294.229 Rp 1.299.605 Rp 1.312.601 Rp 1.276.282 Rp 1.289.045 SipShop Rp 1.289.045 Rp 1.269.760 Rp 1.288.045 Rp -5.184 Rp 1.000 Rp -6.184 LOWER Rp 1.167.750 Rp 108.107 9.3% PROFIT IDV
76 14580 Diamonds Rp 1.895.120 Rp 1.922.410 Rp 1.928.193 Rp 1.947.475 Rp 1.895.473 Rp 1.914.428 SipShop Rp 1.914.428 Rp 1.886.265 Rp 1.913.427 Rp -7.982 Rp 1.000 Rp -8.982 LOWER Rp 1.733.460 Rp 161.660 9.3% PROFIT IDV
77 36500 Diamonds Rp 4.744.514 Rp 4.812.835 Rp 4.820.483 Rp 4.868.688 Rp 4.743.811 Rp 4.791.249 SipShop Rp 4.791.249 Rp 4.722.248 Rp 4.790.248 Rp -21.586 Rp 1.000 Rp -22.586 LOWER Rp 4.338.840 Rp 405.674 9.3% PROFIT IDV
78 73100 Diamonds Rp 9.503.192 Rp 9.640.038 Rp 9.640.965 Rp 9.737.375 Rp 9.501.313 Rp 9.596.326 SipShop Rp 9.596.326 Rp 9.459.114 Rp 9.595.325 Rp -43.712 Rp 1.000 Rp -44.712 LOWER Rp 8.688.060 Rp 815.132 9.4% 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.