Kepo.id Price Monitor — Free Fire

Report generated: 2026-06-25
78
Total Variants
64
Lower
13
Keep
1
Raise
64
Profit
9
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 25.848 Rp 26.106 SipShop Rp 26.106 Rp 25.686 Rp 26.056 Rp -1.696 Rp 50 Rp -1.746 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 77.488 Rp 78.263 SipShop Rp 78.263 Rp 77.102 Rp 78.212 Rp -4.891 Rp 50 Rp -4.941 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 42.856 Rp 43.473 Rp 44.141 Rp 44.582 Rp 43.093 Rp 43.524 SipShop Rp 43.524 Rp 42.856 Rp 43.473 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 850 Rp 862 Rp 965 Rp 975 Rp 864 Rp 873 SipShop Rp 873 Rp 850 Rp 862 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -15 -1.7% LOSS IDV
7 12 Diamonds Rp 1.847 Rp 1.874 Rp 1.930 Rp 1.949 Rp 1.861 Rp 1.880 SipShop Rp 1.880 Rp 1.843 Rp 1.870 Rp 6 Rp 10 Rp -4 LOWER Rp 1.730 Rp 117 6.8% PROFIT IDV
8 70 Diamonds Rp 9.234 Rp 9.367 Rp 9.642 Rp 9.738 Rp 9.279 Rp 9.372 SipShop Rp 9.372 Rp 9.229 Rp 9.362 Rp 5 Rp 10 Rp -5 LOWER Rp 8.650 Rp 584 6.8% PROFIT IDV
9 100 Diamonds Rp 13.604 Rp 13.800 Rp 15.430 Rp 15.584 Rp 13.596 Rp 13.732 SipShop Rp 13.732 Rp 13.527 Rp 13.722 Rp -68 Rp 10 Rp -78 LOWER Rp 13.840 Rp -236 -1.7% LOSS IDV
10 140 Diamonds Rp 18.477 Rp 18.743 Rp 19.283 Rp 19.476 Rp 18.557 Rp 18.743 SipShop Rp 18.743 Rp 18.467 Rp 18.733 Rp 0 Rp 10 Rp -10 LOWER Rp 17.300 Rp 1.177 6.8% 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 40.374 Rp 40.955 - - Rp 40.552 Rp 40.958 SipShop Rp 40.958 Rp 40.327 Rp 40.908 Rp 3 Rp 50 Rp -47 LOWER Rp 38.060 Rp 2.314 6.1% PROFIT IDV
13 355 Diamonds Rp 46.168 Rp 46.833 Rp 48.206 Rp 48.688 Rp 46.393 Rp 46.857 SipShop Rp 46.857 Rp 46.142 Rp 46.806 Rp 24 Rp 50 Rp -26 LOWER Rp 43.250 Rp 2.918 6.7% PROFIT IDV
14 360 Diamonds Rp 47.029 Rp 47.706 Rp 49.171 Rp 49.663 Rp 47.251 Rp 47.724 SipShop Rp 47.724 Rp 46.997 Rp 47.674 Rp 18 Rp 50 Rp -32 LOWER Rp 44.115 Rp 2.914 6.6% PROFIT IDV
15 10 Diamonds Rp 1.704 Rp 1.729 Rp 1.930 Rp 1.949 Rp 1.722 Rp 1.739 SipShop Rp 1.739 Rp 1.704 Rp 1.729 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -26 -1.5% LOSS IDV
16 15 Diamonds Rp 2.559 Rp 2.596 Rp 2.894 Rp 2.923 Rp 2.580 Rp 2.606 SipShop Rp 2.606 Rp 2.559 Rp 2.596 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -36 -1.4% LOSS IDV
17 20 Diamonds Rp 3.412 Rp 3.461 Rp 3.859 Rp 3.898 Rp 3.438 Rp 3.472 SipShop Rp 3.472 Rp 3.412 Rp 3.461 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp -48 -1.4% LOSS IDV
18 25 Diamonds Rp 4.267 Rp 4.328 Rp 4.823 Rp 4.871 Rp 4.296 Rp 4.339 SipShop Rp 4.339 Rp 4.267 Rp 4.328 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp -58 -1.3% LOSS IDV
19 30 Diamonds Rp 5.122 Rp 5.196 Rp 5.788 Rp 5.846 Rp 5.154 Rp 5.206 SipShop Rp 5.206 Rp 5.122 Rp 5.196 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp -68 -1.3% LOSS IDV
20 40 Diamonds Rp 6.402 Rp 6.494 Rp 7.717 Rp 7.794 Rp 6.428 Rp 6.492 SipShop Rp 6.492 Rp 6.389 Rp 6.481 Rp -2 Rp 10 Rp -12 LOWER Rp 6.920 Rp -518 -7.5% LOSS IDV
21 50 Diamonds Rp 6.797 Rp 6.895 Rp 7.714 Rp 7.791 Rp 6.798 Rp 6.866 SipShop Rp 6.866 Rp 6.758 Rp 6.855 Rp -29 Rp 10 Rp -39 LOWER Rp 6.920 Rp -123 -1.8% 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 10.094 Rp 10.239 Rp 10.607 Rp 10.713 Rp 10.137 Rp 10.238 SipShop Rp 10.238 Rp 10.082 Rp 10.227 Rp -1 Rp 10 Rp -11 LOWER Rp 9.515 Rp 579 6.1% PROFIT IDV
24 80 Diamonds Rp 10.956 Rp 11.114 Rp 11.571 Rp 11.687 Rp 10.995 Rp 11.105 SipShop Rp 11.105 Rp 10.937 Rp 11.094 Rp -9 Rp 10 Rp -19 LOWER Rp 10.380 Rp 576 5.5% PROFIT IDV
25 90 Diamonds Rp 12.672 Rp 12.854 Rp 13.501 Rp 13.636 Rp 12.716 Rp 12.843 SipShop Rp 12.843 Rp 12.650 Rp 12.832 Rp -11 Rp 10 Rp -21 LOWER Rp 12.110 Rp 562 4.6% PROFIT IDV
26 120 Diamonds Rp 16.056 Rp 16.287 Rp 17.356 Rp 17.530 Rp 16.077 Rp 16.238 SipShop Rp 16.238 Rp 15.997 Rp 16.227 Rp -49 Rp 10 Rp -59 LOWER Rp 15.570 Rp 486 3.1% PROFIT IDV
27 130 Diamonds Rp 17.766 Rp 18.022 Rp 19.285 Rp 19.478 Rp 17.793 Rp 17.971 SipShop Rp 17.971 Rp 17.706 Rp 17.961 Rp -51 Rp 10 Rp -61 LOWER Rp 17.300 Rp 466 2.7% PROFIT IDV
28 145 Diamonds Rp 19.338 Rp 19.616 Rp 20.248 Rp 20.450 Rp 19.415 Rp 19.609 SipShop Rp 19.609 Rp 19.320 Rp 19.598 Rp -7 Rp 10 Rp -17 LOWER Rp 18.165 Rp 1.173 6.5% PROFIT IDV
29 150 Diamonds Rp 20.200 Rp 20.491 Rp 21.212 Rp 21.424 Rp 20.273 Rp 20.476 SipShop Rp 20.476 Rp 20.175 Rp 20.466 Rp -15 Rp 10 Rp -25 LOWER Rp 19.030 Rp 1.170 6.1% PROFIT IDV
30 160 Diamonds Rp 21.921 Rp 22.237 Rp 23.141 Rp 23.372 Rp 21.989 Rp 22.209 SipShop Rp 22.209 Rp 21.883 Rp 22.198 Rp -28 Rp 10 Rp -38 LOWER Rp 20.760 Rp 1.161 5.6% PROFIT IDV
31 170 Diamonds Rp 22.858 Rp 23.187 Rp 25.071 Rp 25.322 Rp 23.756 Rp 23.994 SipShop Rp 23.994 Rp 23.643 Rp 23.983 Rp 807 Rp 10 Rp 797 RAISE Rp 22.490 Rp 368 1.6% PROFIT IDV
32 190 Diamonds Rp 25.272 Rp 25.636 Rp 26.998 Rp 27.268 Rp 25.350 Rp 25.604 SipShop Rp 25.604 Rp 25.191 Rp 25.554 Rp -32 Rp 50 Rp -82 LOWER Rp 24.220 Rp 1.052 4.3% 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 36.931 Rp 37.463 Rp 38.565 Rp 38.951 Rp 37.120 Rp 37.491 SipShop Rp 37.491 Rp 36.909 Rp 37.440 Rp 28 Rp 50 Rp -22 LOWER Rp 34.600 Rp 2.331 6.7% PROFIT IDV
35 375 Diamonds Rp 49.612 Rp 50.326 Rp 52.065 Rp 52.586 Rp 49.825 Rp 50.323 SipShop Rp 50.323 Rp 49.559 Rp 50.273 Rp -3 Rp 50 Rp -53 LOWER Rp 46.710 Rp 2.902 6.2% PROFIT IDV
36 400 Diamonds Rp 53.002 Rp 53.765 Rp 56.888 Rp 57.457 Rp 53.185 Rp 53.717 SipShop Rp 53.717 Rp 52.905 Rp 53.667 Rp -48 Rp 50 Rp -98 LOWER Rp 50.170 Rp 2.832 5.6% PROFIT IDV
37 405 Diamonds Rp 53.002 Rp 53.765 - - Rp 53.185 Rp 53.717 SipShop Rp 53.717 Rp 52.905 Rp 53.667 Rp -48 Rp 50 Rp -98 LOWER Rp 50.170 Rp 2.832 5.6% PROFIT IDV
38 425 Diamonds Rp 55.407 Rp 56.205 Rp 57.848 Rp 58.426 Rp 55.666 Rp 56.223 SipShop Rp 56.223 Rp 55.375 Rp 56.172 Rp 18 Rp 50 Rp -32 LOWER Rp 51.900 Rp 3.507 6.8% PROFIT IDV
39 475 Diamonds Rp 62.241 Rp 63.137 Rp 65.561 Rp 66.217 Rp 62.458 Rp 63.083 SipShop Rp 63.083 Rp 62.138 Rp 63.033 Rp -54 Rp 50 Rp -104 LOWER Rp 58.820 Rp 3.421 5.8% PROFIT IDV
40 495 Diamonds Rp 64.645 Rp 65.576 Rp 67.489 Rp 68.164 Rp 64.939 Rp 65.588 SipShop Rp 65.588 Rp 64.607 Rp 65.537 Rp 12 Rp 50 Rp -38 LOWER Rp 60.550 Rp 4.095 6.8% PROFIT IDV
41 500 Diamonds Rp 65.505 Rp 66.448 Rp 68.453 Rp 69.138 Rp 65.797 Rp 66.455 SipShop Rp 66.455 Rp 65.462 Rp 66.405 Rp 7 Rp 50 Rp -43 LOWER Rp 61.415 Rp 4.090 6.7% PROFIT IDV
42 510 Diamonds Rp 67.227 Rp 68.195 Rp 70.382 Rp 71.086 Rp 67.513 Rp 68.188 SipShop Rp 68.188 Rp 67.170 Rp 68.137 Rp -7 Rp 50 Rp -57 LOWER Rp 63.145 Rp 4.082 6.5% PROFIT IDV
43 545 Diamonds Rp 71.478 Rp 72.507 - - Rp 71.731 Rp 72.448 SipShop Rp 72.448 Rp 71.370 Rp 72.398 Rp -59 Rp 50 Rp -109 LOWER Rp 67.470 Rp 4.008 5.9% PROFIT IDV
44 565 Diamonds Rp 73.884 Rp 74.948 Rp 77.130 Rp 77.901 Rp 74.212 Rp 74.954 SipShop Rp 74.954 Rp 73.840 Rp 74.903 Rp 6 Rp 50 Rp -44 LOWER Rp 69.200 Rp 4.684 6.8% PROFIT IDV
45 635 Diamonds Rp 83.121 Rp 84.318 Rp 86.771 Rp 87.639 Rp 83.485 Rp 84.320 SipShop Rp 84.320 Rp 83.073 Rp 84.269 Rp 2 Rp 50 Rp -48 LOWER Rp 77.850 Rp 5.271 6.8% PROFIT IDV
46 720 Diamonds Rp 92.359 Rp 93.689 Rp 96.411 Rp 97.375 Rp 92.758 Rp 93.686 SipShop Rp 93.686 Rp 92.306 Rp 93.635 Rp -3 Rp 50 Rp -53 LOWER Rp 86.500 Rp 5.859 6.8% PROFIT IDV
47 725 Diamonds Rp 93.219 Rp 94.561 Rp 97.375 Rp 98.349 Rp 93.616 Rp 94.552 SipShop Rp 94.552 Rp 93.160 Rp 94.502 Rp -9 Rp 50 Rp -59 LOWER Rp 87.365 Rp 5.854 6.7% PROFIT IDV
48 740 Diamonds Rp 95.802 Rp 97.182 Rp 100.269 Rp 101.272 Rp 96.190 Rp 97.152 SipShop Rp 97.152 Rp 95.723 Rp 97.101 Rp -30 Rp 50 Rp -80 LOWER Rp 89.960 Rp 5.842 6.5% PROFIT IDV
49 770 Diamonds Rp 99.144 Rp 100.572 Rp 104.124 Rp 105.165 Rp 99.550 Rp 100.546 SipShop Rp 100.546 Rp 99.020 Rp 100.446 Rp -26 Rp 100 Rp -126 LOWER Rp 93.420 Rp 5.724 6.1% PROFIT IDV
50 790 Diamonds Rp 101.547 Rp 103.009 Rp 106.052 Rp 107.113 Rp 102.031 Rp 103.051 SipShop Rp 103.051 Rp 101.489 Rp 102.950 Rp 42 Rp 100 Rp -58 LOWER Rp 95.150 Rp 6.397 6.7% PROFIT IDV
51 800 Diamonds Rp 103.268 Rp 104.755 Rp 107.982 Rp 109.062 Rp 103.747 Rp 104.784 SipShop Rp 104.784 Rp 103.197 Rp 104.683 Rp 29 Rp 100 Rp -71 LOWER Rp 96.880 Rp 6.388 6.6% PROFIT IDV
52 860 Diamonds Rp 110.786 Rp 112.381 Rp 115.693 Rp 116.850 Rp 111.304 Rp 112.417 SipShop Rp 112.417 Rp 110.722 Rp 112.316 Rp 36 Rp 100 Rp -64 LOWER Rp 103.800 Rp 6.986 6.7% PROFIT IDV
53 930 Diamonds Rp 120.023 Rp 121.751 Rp 125.335 Rp 126.588 Rp 120.577 Rp 121.783 SipShop Rp 121.783 Rp 119.955 Rp 121.682 Rp 32 Rp 100 Rp -68 LOWER Rp 112.450 Rp 7.573 6.7% PROFIT IDV
54 1000 Diamonds Rp 129.262 Rp 131.123 Rp 134.976 Rp 136.326 Rp 129.850 Rp 131.149 SipShop Rp 131.149 Rp 129.188 Rp 131.048 Rp 26 Rp 100 Rp -74 LOWER Rp 121.100 Rp 8.162 6.7% PROFIT IDV
55 1050 Diamonds Rp 136.097 Rp 138.057 Rp 142.689 Rp 144.116 Rp 136.642 Rp 138.008 SipShop Rp 138.008 Rp 135.950 Rp 137.908 Rp -49 Rp 100 Rp -149 LOWER Rp 128.020 Rp 8.077 6.3% PROFIT IDV
56 1075 Diamonds Rp 138.499 Rp 140.493 Rp 144.616 Rp 146.062 Rp 139.123 Rp 140.514 SipShop Rp 140.514 Rp 138.420 Rp 140.413 Rp 21 Rp 100 Rp -79 LOWER Rp 129.750 Rp 8.749 6.7% PROFIT IDV
57 1080 Diamonds Rp 139.361 Rp 141.368 Rp 145.581 Rp 147.037 Rp 139.981 Rp 141.381 SipShop Rp 141.381 Rp 139.275 Rp 141.281 Rp 13 Rp 100 Rp -87 LOWER Rp 130.615 Rp 8.746 6.7% PROFIT IDV
58 1450 Diamonds Rp 184.690 Rp 187.350 Rp 192.820 Rp 194.748 Rp 185.488 Rp 187.343 SipShop Rp 187.343 Rp 184.584 Rp 187.242 Rp -7 Rp 100 Rp -107 LOWER Rp 173.000 Rp 11.690 6.8% PROFIT IDV
59 1440 Diamonds Rp 184.690 Rp 187.350 Rp 192.821 Rp 194.749 Rp 185.488 Rp 187.343 SipShop Rp 187.343 Rp 184.584 Rp 187.242 Rp -7 Rp 100 Rp -107 LOWER Rp 173.000 Rp 11.690 6.8% PROFIT IDV
60 2000 Diamonds Rp 257.067 Rp 260.769 Rp 268.986 Rp 271.676 Rp 258.049 Rp 260.629 SipShop Rp 260.629 Rp 256.436 Rp 260.129 Rp -140 Rp 500 Rp -640 LOWER Rp 241.335 Rp 15.732 6.5% 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 275.576 Rp 279.544 Rp 288.269 Rp 291.152 Rp 276.595 Rp 279.361 SipShop Rp 279.361 Rp 274.902 Rp 278.861 Rp -183 Rp 500 Rp -683 LOWER Rp 258.635 Rp 16.941 6.6% PROFIT IDV
63 2180 Diamonds Rp 277.175 Rp 281.166 Rp 289.230 Rp 292.122 Rp 278.218 Rp 281.000 SipShop Rp 281.000 Rp 276.518 Rp 280.500 Rp -166 Rp 500 Rp -666 LOWER Rp 259.500 Rp 17.675 6.8% PROFIT IDV
64 2200 Diamonds Rp 280.592 Rp 284.633 Rp 293.088 Rp 296.019 Rp 281.650 Rp 284.467 SipShop Rp 284.467 Rp 279.935 Rp 283.966 Rp -166 Rp 500 Rp -666 LOWER Rp 262.960 Rp 17.632 6.7% PROFIT IDV
65 2720 Diamonds Rp 348.759 Rp 353.781 Rp 365.399 Rp 369.053 Rp 349.921 Rp 353.420 SipShop Rp 353.420 Rp 347.910 Rp 352.920 Rp -361 Rp 500 Rp -861 LOWER Rp 326.970 Rp 21.789 6.7% PROFIT IDV
66 3000 Diamonds Rp 383.325 Rp 388.845 Rp 401.070 Rp 405.081 Rp 384.533 Rp 388.378 SipShop Rp 388.378 Rp 382.371 Rp 387.877 Rp -467 Rp 500 Rp -967 LOWER Rp 359.840 Rp 23.485 6.5% PROFIT IDV
67 3640 Diamonds Rp 462.269 Rp 468.926 Rp 482.049 Rp 486.869 Rp 463.678 Rp 468.315 SipShop Rp 468.315 Rp 461.174 Rp 467.815 Rp -611 Rp 500 Rp -1.111 LOWER Rp 432.500 Rp 29.769 6.9% PROFIT IDV
68 4000 Diamonds Rp 509.396 Rp 516.731 Rp 531.219 Rp 536.531 Rp 510.901 Rp 516.010 SipShop Rp 516.010 Rp 508.192 Rp 515.510 Rp -721 Rp 500 Rp -1.221 LOWER Rp 476.615 Rp 32.781 6.9% PROFIT IDV
69 4450 Diamonds Rp 567.488 Rp 575.660 Rp 591.960 Rp 597.880 Rp 569.113 Rp 574.804 SipShop Rp 574.804 Rp 566.151 Rp 574.304 Rp -856 Rp 500 Rp -1.356 LOWER Rp 531.110 Rp 36.378 6.8% PROFIT IDV
70 5500 Diamonds Rp 701.291 Rp 711.390 Rp 731.752 Rp 739.070 Rp 703.153 Rp 710.185 SipShop Rp 710.185 Rp 699.610 Rp 709.684 Rp -1.205 Rp 500 Rp -1.705 LOWER Rp 656.535 Rp 44.756 6.8% PROFIT IDV
71 6000 Diamonds Rp 764.475 Rp 775.483 Rp 798.275 Rp 806.258 Rp 766.442 Rp 774.106 SipShop Rp 774.106 Rp 762.624 Rp 773.606 Rp -1.377 Rp 500 Rp -1.877 LOWER Rp 716.220 Rp 48.255 6.7% PROFIT IDV
72 6480 Diamonds Rp 827.473 Rp 839.389 Rp 862.874 Rp 871.503 Rp 829.615 Rp 837.911 SipShop Rp 837.911 Rp 825.523 Rp 837.411 Rp -1.478 Rp 500 Rp -1.978 LOWER Rp 774.175 Rp 53.298 6.9% PROFIT IDV
73 7290 Diamonds Rp 926.711 Rp 940.056 Rp 964.097 Rp 973.738 Rp 929.044 Rp 938.334 SipShop Rp 938.334 Rp 924.520 Rp 937.833 Rp -1.722 Rp 500 Rp -2.222 LOWER Rp 866.730 Rp 59.981 6.9% PROFIT IDV
74 8010 Diamonds Rp 1.018.765 Rp 1.033.435 Rp 1.060.507 Rp 1.071.112 Rp 1.021.774 Rp 1.031.992 SipShop Rp 1.031.992 Rp 1.016.356 Rp 1.030.992 Rp -1.443 Rp 1.000 Rp -2.443 LOWER Rp 953.230 Rp 65.535 6.9% PROFIT IDV
75 9800 Diamonds Rp 1.247.679 Rp 1.265.646 Rp 1.299.605 Rp 1.312.601 Rp 1.251.118 Rp 1.263.629 SipShop Rp 1.263.629 Rp 1.244.705 Rp 1.262.629 Rp -2.017 Rp 1.000 Rp -3.017 LOWER Rp 1.167.750 Rp 79.929 6.8% PROFIT IDV
76 14580 Diamonds Rp 1.853.396 Rp 1.880.085 Rp 1.928.193 Rp 1.947.475 Rp 1.858.060 Rp 1.876.641 SipShop Rp 1.876.641 Rp 1.849.015 Rp 1.875.641 Rp -3.444 Rp 1.000 Rp -4.444 LOWER Rp 1.733.460 Rp 119.936 6.9% PROFIT IDV
77 36500 Diamonds Rp 4.639.986 Rp 4.706.802 Rp 4.820.483 Rp 4.868.688 Rp 4.650.113 Rp 4.696.614 SipShop Rp 4.696.614 Rp 4.628.957 Rp 4.695.614 Rp -10.188 Rp 1.000 Rp -11.188 LOWER Rp 4.338.840 Rp 301.146 6.9% PROFIT IDV
78 73100 Diamonds Rp 9.294.160 Rp 9.427.996 Rp 9.640.965 Rp 9.737.375 Rp 9.313.552 Rp 9.406.688 SipShop Rp 9.406.688 Rp 9.272.168 Rp 9.405.687 Rp -21.308 Rp 1.000 Rp -22.308 LOWER Rp 8.688.060 Rp 606.100 7.0% 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.