Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-02
78
Total Variants
2
Lower
72
Keep
4
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 25.628 Rp 25.884 SipShop Rp 25.884 Rp 25.467 Rp 25.834 Rp -1.918 Rp 50 Rp -1.968 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 76.828 Rp 77.596 SipShop Rp 77.596 Rp 76.445 Rp 77.546 Rp -5.558 Rp 50 Rp -5.608 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 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 1.834 Rp 1.860 Rp 1.930 Rp 1.949 Rp 1.852 Rp 1.871 SipShop Rp 1.871 Rp 1.834 Rp 1.860 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 104 6.0% PROFIT IDV
8 70 Diamonds Rp 9.172 Rp 9.304 Rp 9.642 Rp 9.738 Rp 9.223 Rp 9.315 SipShop Rp 9.315 Rp 9.172 Rp 9.304 Rp 11 Rp 10 Rp 1 KEEP Rp 8.650 Rp 522 6.0% PROFIT IDV
9 100 Diamonds Rp 13.527 Rp 13.722 Rp 15.430 Rp 15.584 Rp 13.596 Rp 13.732 SipShop Rp 13.732 Rp 13.527 Rp 13.722 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -313 -2.3% LOSS IDV
10 140 Diamonds Rp 18.354 Rp 18.618 Rp 19.283 Rp 19.476 Rp 18.445 Rp 18.629 SipShop Rp 18.629 Rp 18.354 Rp 18.618 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 1.054 6.1% 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 40.103 Rp 40.680 - - Rp 40.328 Rp 40.731 SipShop Rp 40.731 Rp 40.103 Rp 40.680 Rp 51 Rp 50 Rp 1 KEEP Rp 38.060 Rp 2.043 5.4% PROFIT IDV
13 355 Diamonds Rp 45.861 Rp 46.521 Rp 48.206 Rp 48.688 Rp 46.173 Rp 46.635 SipShop Rp 46.635 Rp 45.923 Rp 46.584 Rp 114 Rp 50 Rp 64 RAISE Rp 43.250 Rp 2.611 6.0% PROFIT IDV
14 360 Diamonds Rp 46.716 Rp 47.389 Rp 49.171 Rp 49.663 Rp 46.969 Rp 47.439 SipShop Rp 47.439 Rp 46.716 Rp 47.389 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 2.601 5.9% 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 6.363 Rp 6.455 Rp 7.717 Rp 7.794 Rp 6.401 Rp 6.465 SipShop Rp 6.465 Rp 6.363 Rp 6.455 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -557 -8.0% LOSS IDV
21 50 Diamonds Rp 6.758 Rp 6.855 Rp 7.714 Rp 7.791 Rp 6.798 Rp 6.866 SipShop Rp 6.866 Rp 6.758 Rp 6.855 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -162 -2.3% 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 10.027 Rp 10.171 Rp 10.607 Rp 10.713 Rp 10.081 Rp 10.182 SipShop Rp 10.182 Rp 10.027 Rp 10.171 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 512 5.4% PROFIT IDV
24 80 Diamonds Rp 10.881 Rp 11.038 Rp 11.571 Rp 11.687 Rp 10.939 Rp 11.048 SipShop Rp 11.048 Rp 10.881 Rp 11.038 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 501 4.8% PROFIT IDV
25 90 Diamonds Rp 12.595 Rp 12.776 Rp 13.501 Rp 13.636 Rp 12.660 Rp 12.787 SipShop Rp 12.787 Rp 12.595 Rp 12.776 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 485 4.0% PROFIT IDV
26 120 Diamonds Rp 15.953 Rp 16.183 Rp 17.356 Rp 17.530 Rp 16.033 Rp 16.193 SipShop Rp 16.193 Rp 15.953 Rp 16.183 Rp 10 Rp 10 Rp 0 KEEP Rp 15.570 Rp 383 2.5% PROFIT IDV
27 130 Diamonds Rp 17.661 Rp 17.915 Rp 19.285 Rp 19.478 Rp 17.749 Rp 17.926 SipShop Rp 17.926 Rp 17.661 Rp 17.915 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 361 2.1% PROFIT IDV
28 145 Diamonds Rp 19.209 Rp 19.486 Rp 20.248 Rp 20.450 Rp 19.303 Rp 19.496 SipShop Rp 19.496 Rp 19.209 Rp 19.486 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.044 5.7% PROFIT IDV
29 150 Diamonds Rp 20.064 Rp 20.353 Rp 21.212 Rp 21.424 Rp 20.161 Rp 20.363 SipShop Rp 20.363 Rp 20.064 Rp 20.353 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.034 5.4% PROFIT IDV
30 160 Diamonds Rp 21.772 Rp 22.086 Rp 23.141 Rp 23.372 Rp 21.877 Rp 22.096 SipShop Rp 22.096 Rp 21.772 Rp 22.086 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 1.012 4.9% PROFIT IDV
31 170 Diamonds Rp 22.715 Rp 23.042 Rp 25.071 Rp 25.322 Rp 22.825 Rp 23.053 SipShop Rp 23.053 Rp 22.715 Rp 23.042 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 225 1.0% PROFIT IDV
32 190 Diamonds Rp 25.097 Rp 25.458 Rp 26.998 Rp 27.268 Rp 25.262 Rp 25.515 SipShop Rp 25.515 Rp 25.103 Rp 25.464 Rp 57 Rp 50 Rp 7 RAISE Rp 24.220 Rp 877 3.6% 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 36.686 Rp 37.214 Rp 38.565 Rp 38.951 Rp 36.896 Rp 37.265 SipShop Rp 37.265 Rp 36.686 Rp 37.214 Rp 51 Rp 50 Rp 1 KEEP Rp 34.600 Rp 2.086 6.0% PROFIT IDV
35 375 Diamonds Rp 49.278 Rp 49.988 Rp 52.065 Rp 52.586 Rp 49.543 Rp 50.038 SipShop Rp 50.038 Rp 49.278 Rp 49.988 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.568 5.5% PROFIT IDV
36 405 Diamonds Rp 52.643 Rp 53.401 - - Rp 52.965 Rp 53.495 SipShop Rp 53.495 Rp 52.686 Rp 53.445 Rp 94 Rp 50 Rp 44 RAISE Rp 50.170 Rp 2.473 4.9% PROFIT IDV
37 400 Diamonds Rp 52.643 Rp 53.401 Rp 56.888 Rp 57.457 Rp 52.965 Rp 53.495 SipShop Rp 53.495 Rp 52.686 Rp 53.445 Rp 94 Rp 50 Rp 44 RAISE Rp 50.170 Rp 2.473 4.9% PROFIT IDV
38 425 Diamonds Rp 55.038 Rp 55.831 Rp 57.848 Rp 58.426 Rp 55.328 Rp 55.881 SipShop Rp 55.881 Rp 55.038 Rp 55.831 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 3.138 6.0% PROFIT IDV
39 475 Diamonds Rp 61.819 Rp 62.709 Rp 65.561 Rp 66.217 Rp 62.139 Rp 62.760 SipShop Rp 62.760 Rp 61.819 Rp 62.709 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 2.999 5.1% PROFIT IDV
40 495 Diamonds Rp 64.215 Rp 65.140 Rp 67.489 Rp 68.164 Rp 64.545 Rp 65.190 SipShop Rp 65.190 Rp 64.215 Rp 65.140 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 3.665 6.1% PROFIT IDV
41 500 Diamonds Rp 65.069 Rp 66.006 Rp 68.453 Rp 69.138 Rp 65.403 Rp 66.057 SipShop Rp 66.057 Rp 65.069 Rp 66.006 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 3.654 5.9% PROFIT IDV
42 510 Diamonds Rp 66.778 Rp 67.740 Rp 70.382 Rp 71.086 Rp 67.119 Rp 67.790 SipShop Rp 67.790 Rp 66.778 Rp 67.740 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.633 5.8% PROFIT IDV
43 545 Diamonds Rp 70.997 Rp 72.019 - - Rp 71.356 Rp 72.070 SipShop Rp 72.070 Rp 70.997 Rp 72.019 Rp 51 Rp 50 Rp 1 KEEP Rp 67.470 Rp 3.527 5.2% PROFIT IDV
44 565 Diamonds Rp 73.393 Rp 74.450 Rp 77.130 Rp 77.901 Rp 73.762 Rp 74.500 SipShop Rp 74.500 Rp 73.393 Rp 74.450 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 4.193 6.1% PROFIT IDV
45 635 Diamonds Rp 82.569 Rp 83.758 Rp 86.771 Rp 87.639 Rp 82.979 Rp 83.809 SipShop Rp 83.809 Rp 82.569 Rp 83.758 Rp 51 Rp 50 Rp 1 KEEP Rp 77.850 Rp 4.719 6.1% PROFIT IDV
46 720 Diamonds Rp 91.744 Rp 93.065 Rp 96.411 Rp 97.375 Rp 92.194 Rp 93.116 SipShop Rp 93.116 Rp 91.744 Rp 93.065 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 5.244 6.1% PROFIT IDV
47 725 Diamonds Rp 92.599 Rp 93.932 Rp 97.375 Rp 98.349 Rp 93.052 Rp 93.983 SipShop Rp 93.983 Rp 92.599 Rp 93.932 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 5.234 6.0% PROFIT IDV
48 740 Diamonds Rp 95.161 Rp 96.531 Rp 100.269 Rp 101.272 Rp 95.626 Rp 96.582 SipShop Rp 96.582 Rp 95.161 Rp 96.531 Rp 51 Rp 50 Rp 1 KEEP Rp 89.960 Rp 5.201 5.8% PROFIT IDV
49 770 Diamonds Rp 98.526 Rp 99.945 Rp 104.124 Rp 105.165 Rp 99.005 Rp 99.995 SipShop Rp 99.995 Rp 98.526 Rp 99.945 Rp 50 Rp 50 Rp 0 KEEP Rp 93.420 Rp 5.106 5.5% PROFIT IDV
50 790 Diamonds Rp 100.872 Rp 102.325 Rp 106.052 Rp 107.113 Rp 101.411 Rp 102.425 SipShop Rp 102.425 Rp 100.872 Rp 102.325 Rp 100 Rp 100 Rp 0 KEEP Rp 95.150 Rp 5.722 6.0% PROFIT IDV
51 800 Diamonds Rp 102.580 Rp 104.057 Rp 107.982 Rp 109.062 Rp 103.127 Rp 104.158 SipShop Rp 104.158 Rp 102.580 Rp 104.057 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 5.700 5.9% PROFIT IDV
52 860 Diamonds Rp 110.048 Rp 111.633 Rp 115.693 Rp 116.850 Rp 110.627 Rp 111.733 SipShop Rp 111.733 Rp 110.048 Rp 111.633 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 6.248 6.0% PROFIT IDV
53 930 Diamonds Rp 119.225 Rp 120.942 Rp 125.335 Rp 126.588 Rp 119.844 Rp 121.042 SipShop Rp 121.042 Rp 119.225 Rp 120.942 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 6.775 6.0% PROFIT IDV
54 1000 Diamonds Rp 128.402 Rp 130.251 Rp 134.976 Rp 136.326 Rp 129.061 Rp 130.352 SipShop Rp 130.352 Rp 128.402 Rp 130.251 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 7.302 6.0% PROFIT IDV
55 1050 Diamonds Rp 135.184 Rp 137.131 Rp 142.689 Rp 144.116 Rp 135.872 Rp 137.231 SipShop Rp 137.231 Rp 135.184 Rp 137.131 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 7.164 5.6% PROFIT IDV
56 1075 Diamonds Rp 137.578 Rp 139.559 Rp 144.616 Rp 146.062 Rp 138.277 Rp 139.660 SipShop Rp 139.660 Rp 137.578 Rp 139.559 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 7.828 6.0% PROFIT IDV
57 1080 Diamonds Rp 138.432 Rp 140.425 Rp 145.581 Rp 147.037 Rp 139.135 Rp 140.526 SipShop Rp 140.526 Rp 138.432 Rp 140.425 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 7.817 6.0% PROFIT IDV
58 1450 Diamonds Rp 183.461 Rp 186.103 Rp 192.820 Rp 194.748 Rp 184.359 Rp 186.203 SipShop Rp 186.203 Rp 183.461 Rp 186.103 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.461 6.0% PROFIT IDV
59 1440 Diamonds Rp 183.461 Rp 186.103 Rp 192.821 Rp 194.749 Rp 184.359 Rp 186.203 SipShop Rp 186.203 Rp 183.461 Rp 186.103 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.461 6.0% PROFIT IDV
60 2000 Diamonds Rp 255.254 Rp 258.930 Rp 268.986 Rp 271.676 Rp 256.861 Rp 259.430 SipShop Rp 259.430 Rp 255.254 Rp 258.930 Rp 500 Rp 500 Rp 0 KEEP Rp 241.335 Rp 13.919 5.8% 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 273.631 Rp 277.571 Rp 288.269 Rp 291.152 Rp 275.319 Rp 278.072 SipShop Rp 278.072 Rp 273.631 Rp 277.571 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 14.996 5.8% PROFIT IDV
63 2180 Diamonds Rp 275.204 Rp 279.167 Rp 289.230 Rp 292.122 Rp 276.898 Rp 279.667 SipShop Rp 279.667 Rp 275.204 Rp 279.167 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 15.704 6.1% PROFIT IDV
64 2200 Diamonds Rp 278.620 Rp 282.632 Rp 293.088 Rp 296.019 Rp 280.330 Rp 283.133 SipShop Rp 283.133 Rp 278.620 Rp 282.632 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 15.660 6.0% PROFIT IDV
65 2720 Diamonds Rp 346.289 Rp 351.276 Rp 365.399 Rp 369.053 Rp 348.293 Rp 351.776 SipShop Rp 351.776 Rp 346.289 Rp 351.276 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 19.319 5.9% PROFIT IDV
66 3000 Diamonds Rp 380.620 Rp 386.101 Rp 401.070 Rp 405.081 Rp 382.773 Rp 386.601 SipShop Rp 386.601 Rp 380.620 Rp 386.101 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 20.780 5.8% PROFIT IDV
67 3640 Diamonds Rp 458.983 Rp 465.592 Rp 482.049 Rp 486.869 Rp 461.478 Rp 466.093 SipShop Rp 466.093 Rp 458.983 Rp 465.592 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 26.483 6.1% PROFIT IDV
68 4000 Diamonds Rp 505.782 Rp 513.065 Rp 531.219 Rp 536.531 Rp 508.481 Rp 513.566 SipShop Rp 513.566 Rp 505.782 Rp 513.065 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 29.167 6.1% PROFIT IDV
69 4450 Diamonds Rp 563.478 Rp 571.592 Rp 591.960 Rp 597.880 Rp 566.429 Rp 572.093 SipShop Rp 572.093 Rp 563.478 Rp 571.592 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 32.368 6.1% PROFIT IDV
70 5500 Diamonds Rp 696.324 Rp 706.351 Rp 731.752 Rp 739.070 Rp 699.853 Rp 706.852 SipShop Rp 706.852 Rp 696.324 Rp 706.351 Rp 501 Rp 500 Rp 1 KEEP Rp 656.535 Rp 39.789 6.1% PROFIT IDV
71 6000 Diamonds Rp 759.076 Rp 770.007 Rp 798.275 Rp 806.258 Rp 762.878 Rp 770.507 SipShop Rp 770.507 Rp 759.076 Rp 770.007 Rp 500 Rp 500 Rp 0 KEEP Rp 716.220 Rp 42.856 6.0% PROFIT IDV
72 6480 Diamonds Rp 821.624 Rp 833.455 Rp 862.874 Rp 871.503 Rp 825.699 Rp 833.956 SipShop Rp 833.956 Rp 821.624 Rp 833.455 Rp 501 Rp 500 Rp 1 KEEP Rp 774.175 Rp 47.449 6.1% PROFIT IDV
73 7290 Diamonds Rp 920.139 Rp 933.389 Rp 964.097 Rp 973.738 Rp 924.644 Rp 933.890 SipShop Rp 933.890 Rp 920.139 Rp 933.389 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 53.409 6.2% PROFIT IDV
74 8010 Diamonds Rp 1.011.536 Rp 1.026.102 Rp 1.060.507 Rp 1.071.112 Rp 1.016.934 Rp 1.027.103 SipShop Rp 1.027.103 Rp 1.011.536 Rp 1.026.102 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 953.230 Rp 58.306 6.1% PROFIT IDV
75 9800 Diamonds Rp 1.238.834 Rp 1.256.673 Rp 1.299.605 Rp 1.312.601 Rp 1.245.222 Rp 1.257.674 SipShop Rp 1.257.674 Rp 1.238.834 Rp 1.256.673 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.167.750 Rp 71.084 6.1% PROFIT IDV
76 14580 Diamonds Rp 1.840.253 Rp 1.866.753 Rp 1.928.193 Rp 1.947.475 Rp 1.849.260 Rp 1.867.753 SipShop Rp 1.867.753 Rp 1.840.253 Rp 1.866.753 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 106.793 6.2% PROFIT IDV
77 36500 Diamonds Rp 4.607.052 Rp 4.673.394 Rp 4.820.483 Rp 4.868.688 Rp 4.628.113 Rp 4.674.394 SipShop Rp 4.674.394 Rp 4.607.052 Rp 4.673.394 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 4.338.840 Rp 268.212 6.2% PROFIT IDV
78 73100 Diamonds Rp 9.228.184 Rp 9.361.070 Rp 9.640.965 Rp 9.737.375 Rp 9.269.376 Rp 9.362.070 SipShop Rp 9.362.070 Rp 9.228.184 Rp 9.361.070 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 8.688.060 Rp 540.124 6.2% 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.