Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-03
78
Total Variants
40
Lower
35
Keep
3
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 43.280 Rp 43.713 SipShop Rp 43.713 Rp 43.043 Rp 43.663 Rp 240 Rp 50 Rp 190 RAISE - - - - -
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 855 Rp 867 Rp 965 Rp 975 Rp 864 Rp 873 SipShop Rp 873 Rp 850 Rp 862 Rp 6 Rp 10 Rp -4 LOWER Rp 865 Rp -10 -1.2% LOSS IDV
7 12 Diamonds Rp 1.843 Rp 1.870 Rp 1.930 Rp 1.949 Rp 1.847 Rp 1.865 SipShop Rp 1.865 Rp 1.828 Rp 1.854 Rp -5 Rp 10 Rp -15 LOWER Rp 1.730 Rp 113 6.5% PROFIT IDV
8 70 Diamonds Rp 9.183 Rp 9.315 Rp 9.642 Rp 9.738 Rp 9.227 Rp 9.319 SipShop Rp 9.319 Rp 9.176 Rp 9.308 Rp 4 Rp 10 Rp -6 LOWER Rp 8.650 Rp 533 6.2% PROFIT IDV
9 100 Diamonds Rp 13.527 Rp 13.722 Rp 15.430 Rp 15.584 Rp 13.585 Rp 13.721 SipShop Rp 13.721 Rp 13.516 Rp 13.711 Rp -1 Rp 10 Rp -11 LOWER Rp 13.840 Rp -313 -2.3% LOSS IDV
10 140 Diamonds Rp 18.377 Rp 18.642 Rp 19.283 Rp 19.476 Rp 18.467 Rp 18.652 SipShop Rp 18.652 Rp 18.377 Rp 18.642 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.077 6.2% 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 40.147 Rp 40.725 - - Rp 40.292 Rp 40.695 SipShop Rp 40.695 Rp 40.068 Rp 40.645 Rp -30 Rp 50 Rp -80 LOWER Rp 38.060 Rp 2.087 5.5% PROFIT IDV
13 355 Diamonds Rp 46.142 Rp 46.806 Rp 48.206 Rp 48.688 Rp 46.165 Rp 46.627 SipShop Rp 46.627 Rp 45.915 Rp 46.576 Rp -179 Rp 50 Rp -229 LOWER Rp 43.250 Rp 2.892 6.7% PROFIT IDV
14 360 Diamonds Rp 46.769 Rp 47.442 Rp 49.171 Rp 49.663 Rp 47.023 Rp 47.493 SipShop Rp 47.493 Rp 46.769 Rp 47.442 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 2.654 6.0% 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 3.435 Rp 3.484 Rp 3.859 Rp 3.898 Rp 3.438 Rp 3.472 SipShop Rp 3.472 Rp 3.412 Rp 3.461 Rp -12 Rp 10 Rp -22 LOWER Rp 3.460 Rp -25 -0.7% 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 5.154 Rp 5.228 Rp 5.788 Rp 5.846 Rp 5.108 Rp 5.159 SipShop Rp 5.159 Rp 5.075 Rp 5.148 Rp -69 Rp 10 Rp -79 LOWER Rp 5.190 Rp -36 -0.7% LOSS IDV
20 40 Diamonds Rp 6.394 Rp 6.486 Rp 7.717 Rp 7.794 Rp 6.390 Rp 6.454 SipShop Rp 6.454 Rp 6.352 Rp 6.443 Rp -32 Rp 10 Rp -42 LOWER Rp 6.920 Rp -526 -7.6% LOSS IDV
21 50 Diamonds Rp 6.758 Rp 6.855 Rp 7.714 Rp 7.791 Rp 6.793 Rp 6.861 SipShop Rp 6.861 Rp 6.753 Rp 6.850 Rp 6 Rp 10 Rp -4 LOWER 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 10.038 Rp 10.183 Rp 10.607 Rp 10.713 Rp 10.072 Rp 10.173 SipShop Rp 10.173 Rp 10.018 Rp 10.162 Rp -10 Rp 10 Rp -20 LOWER Rp 9.515 Rp 523 5.5% PROFIT IDV
24 80 Diamonds Rp 10.893 Rp 11.050 Rp 11.571 Rp 11.687 Rp 10.950 Rp 11.060 SipShop Rp 11.060 Rp 10.893 Rp 11.050 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 513 4.9% PROFIT IDV
25 90 Diamonds Rp 12.606 Rp 12.788 Rp 13.501 Rp 13.636 Rp 12.671 Rp 12.798 SipShop Rp 12.798 Rp 12.606 Rp 12.788 Rp 10 Rp 10 Rp 0 KEEP Rp 12.110 Rp 496 4.1% PROFIT IDV
26 120 Diamonds Rp 15.997 Rp 16.227 Rp 17.356 Rp 17.530 Rp 16.004 Rp 16.164 SipShop Rp 16.164 Rp 15.924 Rp 16.153 Rp -63 Rp 10 Rp -73 LOWER Rp 15.570 Rp 427 2.7% PROFIT IDV
27 130 Diamonds Rp 17.716 Rp 17.971 Rp 19.285 Rp 19.478 Rp 17.746 Rp 17.923 SipShop Rp 17.923 Rp 17.658 Rp 17.912 Rp -48 Rp 10 Rp -58 LOWER Rp 17.300 Rp 416 2.4% PROFIT IDV
28 145 Diamonds Rp 19.231 Rp 19.508 Rp 20.248 Rp 20.450 Rp 19.325 Rp 19.518 SipShop Rp 19.518 Rp 19.231 Rp 19.508 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.066 5.9% PROFIT IDV
29 150 Diamonds Rp 20.085 Rp 20.374 Rp 21.212 Rp 21.424 Rp 20.183 Rp 20.385 SipShop Rp 20.385 Rp 20.085 Rp 20.374 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.055 5.5% PROFIT IDV
30 160 Diamonds Rp 21.794 Rp 22.108 Rp 23.141 Rp 23.372 Rp 21.899 Rp 22.118 SipShop Rp 22.118 Rp 21.794 Rp 22.108 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 1.034 5.0% PROFIT IDV
31 170 Diamonds Rp 22.760 Rp 23.088 Rp 25.071 Rp 25.322 Rp 22.818 Rp 23.046 SipShop Rp 23.046 Rp 22.708 Rp 23.035 Rp -42 Rp 10 Rp -52 LOWER Rp 22.490 Rp 270 1.2% PROFIT IDV
32 190 Diamonds Rp 25.191 Rp 25.554 Rp 26.998 Rp 27.268 Rp 25.210 Rp 25.462 SipShop Rp 25.462 Rp 25.051 Rp 25.412 Rp -92 Rp 50 Rp -142 LOWER Rp 24.220 Rp 971 4.0% 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 36.730 Rp 37.259 Rp 38.565 Rp 38.951 Rp 36.940 Rp 37.309 SipShop Rp 37.309 Rp 36.730 Rp 37.259 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.130 6.2% PROFIT IDV
35 375 Diamonds Rp 49.332 Rp 50.042 Rp 52.065 Rp 52.586 Rp 49.597 Rp 50.093 SipShop Rp 50.093 Rp 49.332 Rp 50.042 Rp 51 Rp 50 Rp 1 KEEP Rp 46.710 Rp 2.622 5.6% PROFIT IDV
36 405 Diamonds Rp 52.905 Rp 53.667 - - Rp 52.846 Rp 53.374 SipShop Rp 53.374 Rp 52.567 Rp 53.324 Rp -293 Rp 50 Rp -343 LOWER Rp 50.170 Rp 2.735 5.5% PROFIT IDV
37 400 Diamonds Rp 52.905 Rp 53.667 Rp 56.888 Rp 57.457 Rp 52.844 Rp 53.372 SipShop Rp 53.372 Rp 52.565 Rp 53.322 Rp -295 Rp 50 Rp -345 LOWER Rp 50.170 Rp 2.735 5.5% PROFIT IDV
38 425 Diamonds Rp 55.103 Rp 55.896 Rp 57.848 Rp 58.426 Rp 55.264 Rp 55.817 SipShop Rp 55.817 Rp 54.975 Rp 55.767 Rp -79 Rp 50 Rp -129 LOWER Rp 51.900 Rp 3.203 6.2% PROFIT IDV
39 475 Diamonds Rp 61.964 Rp 62.856 Rp 65.561 Rp 66.217 Rp 62.247 Rp 62.869 SipShop Rp 62.869 Rp 61.927 Rp 62.819 Rp 13 Rp 50 Rp -37 LOWER Rp 58.820 Rp 3.144 5.3% PROFIT IDV
40 495 Diamonds Rp 64.291 Rp 65.217 Rp 67.489 Rp 68.164 Rp 64.470 Rp 65.115 SipShop Rp 65.115 Rp 64.141 Rp 65.065 Rp -102 Rp 50 Rp -152 LOWER Rp 60.550 Rp 3.741 6.2% PROFIT IDV
41 500 Diamonds Rp 65.145 Rp 66.083 Rp 68.453 Rp 69.138 Rp 65.479 Rp 66.134 SipShop Rp 66.134 Rp 65.145 Rp 66.083 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 3.730 6.1% PROFIT IDV
42 510 Diamonds Rp 66.854 Rp 67.817 Rp 70.382 Rp 71.086 Rp 67.195 Rp 67.867 SipShop Rp 67.867 Rp 66.854 Rp 67.817 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.709 5.9% PROFIT IDV
43 545 Diamonds Rp 71.370 Rp 72.398 - - Rp 71.511 Rp 72.226 SipShop Rp 72.226 Rp 71.151 Rp 72.176 Rp -172 Rp 50 Rp -222 LOWER Rp 67.470 Rp 3.900 5.8% PROFIT IDV
44 565 Diamonds Rp 73.478 Rp 74.536 Rp 77.130 Rp 77.901 Rp 73.797 Rp 74.535 SipShop Rp 74.535 Rp 73.427 Rp 74.484 Rp -1 Rp 50 Rp -51 LOWER Rp 69.200 Rp 4.278 6.2% PROFIT IDV
45 635 Diamonds Rp 82.667 Rp 83.857 Rp 86.771 Rp 87.639 Rp 83.019 Rp 83.849 SipShop Rp 83.849 Rp 82.609 Rp 83.799 Rp -8 Rp 50 Rp -58 LOWER Rp 77.850 Rp 4.817 6.2% PROFIT IDV
46 720 Diamonds Rp 91.853 Rp 93.176 Rp 96.411 Rp 97.375 Rp 92.303 Rp 93.226 SipShop Rp 93.226 Rp 91.853 Rp 93.176 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 5.353 6.2% PROFIT IDV
47 725 Diamonds Rp 92.708 Rp 94.043 Rp 97.375 Rp 98.349 Rp 93.161 Rp 94.093 SipShop Rp 94.093 Rp 92.708 Rp 94.043 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 5.343 6.1% PROFIT IDV
48 740 Diamonds Rp 95.270 Rp 96.642 Rp 100.269 Rp 101.272 Rp 95.735 Rp 96.692 SipShop Rp 96.692 Rp 95.270 Rp 96.642 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 5.310 5.9% PROFIT IDV
49 770 Diamonds Rp 98.664 Rp 100.085 Rp 104.124 Rp 105.165 Rp 99.193 Rp 100.185 SipShop Rp 100.185 Rp 98.664 Rp 100.085 Rp 100 Rp 100 Rp 0 KEEP Rp 93.420 Rp 5.244 5.6% PROFIT IDV
50 790 Diamonds Rp 100.990 Rp 102.444 Rp 106.052 Rp 107.113 Rp 101.530 Rp 102.545 SipShop Rp 102.545 Rp 100.990 Rp 102.444 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 5.840 6.1% PROFIT IDV
51 800 Diamonds Rp 102.699 Rp 104.178 Rp 107.982 Rp 109.062 Rp 103.246 Rp 104.278 SipShop Rp 104.278 Rp 102.699 Rp 104.178 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 5.819 6.0% PROFIT IDV
52 860 Diamonds Rp 110.179 Rp 111.766 Rp 115.693 Rp 116.850 Rp 110.758 Rp 111.866 SipShop Rp 111.866 Rp 110.179 Rp 111.766 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 6.379 6.1% PROFIT IDV
53 930 Diamonds Rp 119.367 Rp 121.086 Rp 125.335 Rp 126.588 Rp 119.986 Rp 121.186 SipShop Rp 121.186 Rp 119.367 Rp 121.086 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 6.917 6.2% PROFIT IDV
54 1000 Diamonds Rp 128.554 Rp 130.405 Rp 134.976 Rp 136.326 Rp 129.214 Rp 130.506 SipShop Rp 130.506 Rp 128.554 Rp 130.405 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 7.454 6.2% PROFIT IDV
55 1050 Diamonds Rp 135.416 Rp 137.366 Rp 142.689 Rp 144.116 Rp 136.105 Rp 137.466 SipShop Rp 137.466 Rp 135.416 Rp 137.366 Rp 100 Rp 100 Rp 0 KEEP Rp 128.020 Rp 7.396 5.8% PROFIT IDV
56 1075 Diamonds Rp 137.740 Rp 139.723 Rp 144.616 Rp 146.062 Rp 138.440 Rp 139.824 SipShop Rp 139.824 Rp 137.740 Rp 139.723 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 7.990 6.2% PROFIT IDV
57 1080 Diamonds Rp 138.595 Rp 140.591 Rp 145.581 Rp 147.037 Rp 139.298 Rp 140.691 SipShop Rp 140.691 Rp 138.595 Rp 140.591 Rp 100 Rp 100 Rp 0 KEEP Rp 130.615 Rp 7.980 6.1% PROFIT IDV
58 1450 Diamonds Rp 183.678 Rp 186.323 Rp 192.820 Rp 194.748 Rp 184.577 Rp 186.423 SipShop Rp 186.423 Rp 183.678 Rp 186.323 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.678 6.2% PROFIT IDV
59 1440 Diamonds Rp 183.678 Rp 186.323 Rp 192.821 Rp 194.749 Rp 184.577 Rp 186.423 SipShop Rp 186.423 Rp 183.678 Rp 186.323 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.678 6.2% PROFIT IDV
60 2000 Diamonds Rp 256.443 Rp 260.136 Rp 268.986 Rp 271.676 Rp 257.244 Rp 259.816 SipShop Rp 259.816 Rp 255.634 Rp 259.315 Rp -320 Rp 500 Rp -820 LOWER Rp 241.335 Rp 15.108 6.3% 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 274.908 Rp 278.867 Rp 288.269 Rp 291.152 Rp 275.381 Rp 278.135 SipShop Rp 278.135 Rp 273.693 Rp 277.634 Rp -732 Rp 500 Rp -1.232 LOWER Rp 258.635 Rp 16.273 6.3% PROFIT IDV
63 2180 Diamonds Rp 276.518 Rp 280.500 Rp 289.230 Rp 292.122 Rp 276.956 Rp 279.726 SipShop Rp 279.726 Rp 275.262 Rp 279.226 Rp -774 Rp 500 Rp -1.274 LOWER Rp 259.500 Rp 17.018 6.6% PROFIT IDV
64 2200 Diamonds Rp 279.957 Rp 283.988 Rp 293.088 Rp 296.019 Rp 281.672 Rp 284.489 SipShop Rp 284.489 Rp 279.957 Rp 283.988 Rp 501 Rp 500 Rp 1 KEEP Rp 262.960 Rp 16.997 6.5% PROFIT IDV
65 2720 Diamonds Rp 347.910 Rp 352.920 Rp 365.399 Rp 369.053 Rp 349.644 Rp 353.140 SipShop Rp 353.140 Rp 347.634 Rp 352.640 Rp 220 Rp 500 Rp -280 LOWER Rp 326.970 Rp 20.940 6.4% PROFIT IDV
66 3000 Diamonds Rp 380.620 Rp 386.101 Rp 401.070 Rp 405.081 Rp 383.382 Rp 387.216 SipShop Rp 387.216 Rp 381.226 Rp 386.716 Rp 1.115 Rp 500 Rp 615 RAISE Rp 359.840 Rp 20.780 5.8% PROFIT IDV
67 3640 Diamonds Rp 461.174 Rp 467.815 Rp 482.049 Rp 486.869 Rp 461.575 Rp 466.191 SipShop Rp 466.191 Rp 459.080 Rp 465.691 Rp -1.624 Rp 500 Rp -2.124 LOWER Rp 432.500 Rp 28.674 6.6% PROFIT IDV
68 4000 Diamonds Rp 508.196 Rp 515.514 Rp 531.219 Rp 536.531 Rp 509.087 Rp 514.178 SipShop Rp 514.178 Rp 506.386 Rp 513.678 Rp -1.336 Rp 500 Rp -1.836 LOWER Rp 476.615 Rp 31.581 6.6% PROFIT IDV
69 4450 Diamonds Rp 566.173 Rp 574.326 Rp 591.960 Rp 597.880 Rp 567.104 Rp 572.775 SipShop Rp 572.775 Rp 564.151 Rp 572.275 Rp -1.551 Rp 500 Rp -2.051 LOWER Rp 531.110 Rp 35.063 6.6% PROFIT IDV
70 5500 Diamonds Rp 699.616 Rp 709.690 Rp 731.752 Rp 739.070 Rp 700.764 Rp 707.772 SipShop Rp 707.772 Rp 697.231 Rp 707.271 Rp -1.918 Rp 500 Rp -2.418 LOWER Rp 656.535 Rp 43.081 6.6% PROFIT IDV
71 6000 Diamonds Rp 762.636 Rp 773.618 Rp 798.275 Rp 806.258 Rp 764.585 Rp 772.231 SipShop Rp 772.231 Rp 760.775 Rp 771.730 Rp -1.387 Rp 500 Rp -1.887 LOWER Rp 716.220 Rp 46.416 6.5% PROFIT IDV
72 6480 Diamonds Rp 825.550 Rp 837.438 Rp 862.874 Rp 871.503 Rp 828.402 Rp 836.686 SipShop Rp 836.686 Rp 824.315 Rp 836.185 Rp -752 Rp 500 Rp -1.252 LOWER Rp 774.175 Rp 51.375 6.6% PROFIT IDV
73 7290 Diamonds Rp 924.532 Rp 937.845 Rp 964.097 Rp 973.738 Rp 925.746 Rp 935.003 SipShop Rp 935.003 Rp 921.237 Rp 934.503 Rp -2.842 Rp 500 Rp -3.342 LOWER Rp 866.730 Rp 57.802 6.7% PROFIT IDV
74 8010 Diamonds Rp 1.016.367 Rp 1.031.003 Rp 1.060.507 Rp 1.071.112 Rp 1.016.952 Rp 1.027.122 SipShop Rp 1.027.122 Rp 1.011.555 Rp 1.026.121 Rp -3.881 Rp 1.000 Rp -4.881 LOWER Rp 953.230 Rp 63.137 6.6% PROFIT IDV
75 9800 Diamonds Rp 1.244.716 Rp 1.262.640 Rp 1.299.605 Rp 1.312.601 Rp 1.245.293 Rp 1.257.746 SipShop Rp 1.257.746 Rp 1.238.905 Rp 1.256.745 Rp -4.894 Rp 1.000 Rp -5.894 LOWER Rp 1.167.750 Rp 76.966 6.6% PROFIT IDV
76 14580 Diamonds Rp 1.840.253 Rp 1.866.753 Rp 1.928.193 Rp 1.947.475 Rp 1.849.295 Rp 1.867.788 SipShop Rp 1.867.788 Rp 1.840.287 Rp 1.866.787 Rp 1.035 Rp 1.000 Rp 35 RAISE Rp 1.733.460 Rp 106.793 6.2% PROFIT IDV
77 36500 Diamonds Rp 4.628.957 Rp 4.695.614 Rp 4.820.483 Rp 4.868.688 Rp 4.633.782 Rp 4.680.120 SipShop Rp 4.680.120 Rp 4.612.697 Rp 4.679.120 Rp -15.494 Rp 1.000 Rp -16.494 LOWER Rp 4.338.840 Rp 290.117 6.7% PROFIT IDV
78 73100 Diamonds Rp 9.272.190 Rp 9.405.710 Rp 9.640.965 Rp 9.737.375 Rp 9.280.424 Rp 9.373.228 SipShop Rp 9.373.228 Rp 9.239.183 Rp 9.372.227 Rp -32.482 Rp 1.000 Rp -33.482 LOWER Rp 8.688.060 Rp 584.130 6.7% 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.