Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-04
78
Total Variants
17
Lower
56
Keep
5
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 43.043 Rp 43.663 Rp 44.141 Rp 44.582 Rp 43.280 Rp 43.713 SipShop Rp 43.713 Rp 43.043 Rp 43.663 Rp 50 Rp 50 Rp 0 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 851 Rp 863 Rp 965 Rp 975 Rp 864 Rp 873 SipShop Rp 873 Rp 850 Rp 862 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp -14 -1.6% LOSS IDV
7 12 Diamonds Rp 1.834 Rp 1.860 Rp 1.930 Rp 1.949 Rp 1.861 Rp 1.880 SipShop Rp 1.880 Rp 1.843 Rp 1.870 Rp 20 Rp 10 Rp 10 RAISE Rp 1.730 Rp 104 6.0% PROFIT IDV
8 70 Diamonds Rp 9.175 Rp 9.307 Rp 9.642 Rp 9.738 Rp 9.226 Rp 9.318 SipShop Rp 9.318 Rp 9.175 Rp 9.307 Rp 11 Rp 10 Rp 1 KEEP Rp 8.650 Rp 525 6.1% PROFIT IDV
9 100 Diamonds Rp 13.680 Rp 13.877 Rp 15.430 Rp 15.584 Rp 13.750 Rp 13.888 SipShop Rp 13.888 Rp 13.680 Rp 13.877 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -160 -1.2% LOSS IDV
10 140 Diamonds Rp 18.364 Rp 18.628 Rp 19.283 Rp 19.476 Rp 18.452 Rp 18.637 SipShop Rp 18.637 Rp 18.362 Rp 18.626 Rp 9 Rp 10 Rp -1 KEEP Rp 17.300 Rp 1.064 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 40.116 Rp 40.694 - - Rp 40.341 Rp 40.744 SipShop Rp 40.744 Rp 40.116 Rp 40.694 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 2.056 5.4% PROFIT IDV
13 355 Diamonds Rp 45.879 Rp 46.540 Rp 48.206 Rp 48.688 Rp 46.129 Rp 46.590 SipShop Rp 46.590 Rp 45.879 Rp 46.540 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.629 6.1% PROFIT IDV
14 360 Diamonds Rp 46.734 Rp 47.407 Rp 49.171 Rp 49.663 Rp 46.987 Rp 47.457 SipShop Rp 47.457 Rp 46.734 Rp 47.407 Rp 50 Rp 50 Rp 0 KEEP Rp 44.115 Rp 2.619 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 6.394 Rp 6.486 Rp 7.717 Rp 7.794 Rp 6.870 Rp 6.939 SipShop Rp 6.939 Rp 6.830 Rp 6.928 Rp 453 Rp 10 Rp 443 RAISE Rp 6.920 Rp -526 -7.6% LOSS IDV
21 50 Diamonds Rp 6.811 Rp 6.909 Rp 7.714 Rp 7.791 Rp 6.878 Rp 6.947 SipShop Rp 6.947 Rp 6.838 Rp 6.936 Rp 38 Rp 10 Rp 28 RAISE Rp 6.920 Rp -109 -1.6% 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 10.030 Rp 10.174 Rp 10.607 Rp 10.713 Rp 10.084 Rp 10.185 SipShop Rp 10.185 Rp 10.030 Rp 10.174 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 515 5.4% PROFIT IDV
24 80 Diamonds Rp 10.948 Rp 11.106 Rp 11.571 Rp 11.687 Rp 10.942 Rp 11.051 SipShop Rp 11.051 Rp 10.884 Rp 11.041 Rp -55 Rp 10 Rp -65 LOWER Rp 10.380 Rp 568 5.5% PROFIT IDV
25 90 Diamonds Rp 12.599 Rp 12.780 Rp 13.501 Rp 13.636 Rp 12.664 Rp 12.791 SipShop Rp 12.791 Rp 12.599 Rp 12.780 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 489 4.0% PROFIT IDV
26 120 Diamonds Rp 16.041 Rp 16.272 Rp 17.356 Rp 17.530 Rp 16.129 Rp 16.290 SipShop Rp 16.290 Rp 16.048 Rp 16.279 Rp 18 Rp 10 Rp 8 RAISE Rp 15.570 Rp 471 3.0% PROFIT IDV
27 130 Diamonds Rp 17.750 Rp 18.006 Rp 19.285 Rp 19.478 Rp 17.838 Rp 18.016 SipShop Rp 18.016 Rp 17.750 Rp 18.006 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 450 2.6% PROFIT IDV
28 145 Diamonds Rp 19.216 Rp 19.493 Rp 20.248 Rp 20.450 Rp 19.310 Rp 19.503 SipShop Rp 19.503 Rp 19.216 Rp 19.493 Rp 10 Rp 10 Rp 0 KEEP Rp 18.165 Rp 1.051 5.8% PROFIT IDV
29 150 Diamonds Rp 20.070 Rp 20.359 Rp 21.212 Rp 21.424 Rp 20.168 Rp 20.370 SipShop Rp 20.370 Rp 20.070 Rp 20.359 Rp 11 Rp 10 Rp 1 KEEP Rp 19.030 Rp 1.040 5.5% PROFIT IDV
30 160 Diamonds Rp 21.779 Rp 22.093 Rp 23.141 Rp 23.372 Rp 21.884 Rp 22.103 SipShop Rp 22.103 Rp 21.779 Rp 22.093 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 1.019 4.9% PROFIT IDV
31 170 Diamonds Rp 22.913 Rp 23.243 Rp 25.071 Rp 25.322 Rp 23.023 Rp 23.253 SipShop Rp 23.253 Rp 22.913 Rp 23.243 Rp 10 Rp 10 Rp 0 KEEP Rp 22.490 Rp 423 1.9% PROFIT IDV
32 190 Diamonds Rp 25.182 Rp 25.545 Rp 26.998 Rp 27.268 Rp 25.342 Rp 25.595 SipShop Rp 25.595 Rp 25.182 Rp 25.545 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 962 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 36.699 Rp 37.227 Rp 38.565 Rp 38.951 Rp 36.909 Rp 37.278 SipShop Rp 37.278 Rp 36.699 Rp 37.227 Rp 51 Rp 50 Rp 1 KEEP Rp 34.600 Rp 2.099 6.1% PROFIT IDV
35 375 Diamonds Rp 49.297 Rp 50.007 Rp 52.065 Rp 52.586 Rp 49.561 Rp 50.057 SipShop Rp 50.057 Rp 49.297 Rp 50.007 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.587 5.5% PROFIT IDV
36 405 Diamonds Rp 52.739 Rp 53.498 - - Rp 53.019 Rp 53.549 SipShop Rp 53.549 Rp 52.739 Rp 53.498 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.569 5.1% PROFIT IDV
37 400 Diamonds Rp 52.739 Rp 53.498 Rp 56.888 Rp 57.457 Rp 53.019 Rp 53.549 SipShop Rp 53.549 Rp 52.739 Rp 53.498 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.569 5.1% PROFIT IDV
38 425 Diamonds Rp 55.059 Rp 55.852 Rp 57.848 Rp 58.426 Rp 55.349 Rp 55.902 SipShop Rp 55.902 Rp 55.059 Rp 55.852 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 3.159 6.1% PROFIT IDV
39 475 Diamonds Rp 61.920 Rp 62.812 Rp 65.561 Rp 66.217 Rp 62.240 Rp 62.862 SipShop Rp 62.862 Rp 61.920 Rp 62.812 Rp 50 Rp 50 Rp 0 KEEP Rp 58.820 Rp 3.100 5.3% PROFIT IDV
40 495 Diamonds Rp 64.239 Rp 65.164 Rp 67.489 Rp 68.164 Rp 64.569 Rp 65.215 SipShop Rp 65.215 Rp 64.239 Rp 65.164 Rp 51 Rp 50 Rp 1 KEEP Rp 60.550 Rp 3.689 6.1% PROFIT IDV
41 500 Diamonds Rp 65.093 Rp 66.030 Rp 68.453 Rp 69.138 Rp 65.427 Rp 66.081 SipShop Rp 66.081 Rp 65.093 Rp 66.030 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 3.678 6.0% PROFIT IDV
42 510 Diamonds Rp 66.802 Rp 67.764 Rp 70.382 Rp 71.086 Rp 67.143 Rp 67.814 SipShop Rp 67.814 Rp 66.802 Rp 67.764 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.657 5.8% PROFIT IDV
43 545 Diamonds Rp 71.101 Rp 72.125 - - Rp 71.460 Rp 72.175 SipShop Rp 72.175 Rp 71.101 Rp 72.125 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 3.631 5.4% PROFIT IDV
44 565 Diamonds Rp 73.420 Rp 74.477 Rp 77.130 Rp 77.901 Rp 73.790 Rp 74.528 SipShop Rp 74.528 Rp 73.420 Rp 74.477 Rp 51 Rp 50 Rp 1 KEEP Rp 69.200 Rp 4.220 6.1% PROFIT IDV
45 635 Diamonds Rp 82.600 Rp 83.789 Rp 86.771 Rp 87.639 Rp 83.010 Rp 83.840 SipShop Rp 83.840 Rp 82.600 Rp 83.789 Rp 51 Rp 50 Rp 1 KEEP Rp 77.850 Rp 4.750 6.1% PROFIT IDV
46 720 Diamonds Rp 91.780 Rp 93.102 Rp 96.411 Rp 97.375 Rp 92.758 Rp 93.686 SipShop Rp 93.686 Rp 92.306 Rp 93.635 Rp 584 Rp 50 Rp 534 RAISE Rp 86.500 Rp 5.280 6.1% PROFIT IDV
47 725 Diamonds Rp 92.635 Rp 93.969 Rp 97.375 Rp 98.349 Rp 93.088 Rp 94.019 SipShop Rp 94.019 Rp 92.635 Rp 93.969 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 5.270 6.0% PROFIT IDV
48 740 Diamonds Rp 95.198 Rp 96.569 Rp 100.269 Rp 101.272 Rp 95.662 Rp 96.619 SipShop Rp 96.619 Rp 95.198 Rp 96.569 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 5.238 5.8% PROFIT IDV
49 770 Diamonds Rp 98.591 Rp 100.011 Rp 104.124 Rp 105.165 Rp 99.120 Rp 100.111 SipShop Rp 100.111 Rp 98.591 Rp 100.011 Rp 100 Rp 100 Rp 0 KEEP Rp 93.420 Rp 5.171 5.5% PROFIT IDV
50 790 Diamonds Rp 100.911 Rp 102.364 Rp 106.052 Rp 107.113 Rp 101.450 Rp 102.465 SipShop Rp 102.465 Rp 100.911 Rp 102.364 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 5.761 6.1% PROFIT IDV
51 800 Diamonds Rp 102.620 Rp 104.098 Rp 107.982 Rp 109.062 Rp 103.166 Rp 104.198 SipShop Rp 104.198 Rp 102.620 Rp 104.098 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 5.740 5.9% PROFIT IDV
52 860 Diamonds Rp 110.091 Rp 111.676 Rp 115.693 Rp 116.850 Rp 110.670 Rp 111.777 SipShop Rp 111.777 Rp 110.091 Rp 111.676 Rp 101 Rp 100 Rp 1 KEEP Rp 103.800 Rp 6.291 6.1% PROFIT IDV
53 930 Diamonds Rp 119.272 Rp 120.990 Rp 125.335 Rp 126.588 Rp 119.891 Rp 121.090 SipShop Rp 121.090 Rp 119.272 Rp 120.990 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 6.822 6.1% PROFIT IDV
54 1000 Diamonds Rp 128.452 Rp 130.302 Rp 134.976 Rp 136.326 Rp 129.111 Rp 130.402 SipShop Rp 130.402 Rp 128.452 Rp 130.302 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 7.352 6.1% PROFIT IDV
55 1050 Diamonds Rp 135.312 Rp 137.260 Rp 142.689 Rp 144.116 Rp 136.001 Rp 137.361 SipShop Rp 137.361 Rp 135.312 Rp 137.260 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 7.292 5.7% PROFIT IDV
56 1075 Diamonds Rp 137.632 Rp 139.614 Rp 144.616 Rp 146.062 Rp 138.331 Rp 139.714 SipShop Rp 139.714 Rp 137.632 Rp 139.614 Rp 100 Rp 100 Rp 0 KEEP Rp 129.750 Rp 7.882 6.1% PROFIT IDV
57 1080 Diamonds Rp 138.486 Rp 140.480 Rp 145.581 Rp 147.037 Rp 139.189 Rp 140.581 SipShop Rp 140.581 Rp 138.486 Rp 140.480 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 7.871 6.0% PROFIT IDV
58 1450 Diamonds Rp 183.533 Rp 186.176 Rp 192.820 Rp 194.748 Rp 184.432 Rp 186.276 SipShop Rp 186.276 Rp 183.533 Rp 186.176 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.533 6.1% PROFIT IDV
59 1440 Diamonds Rp 183.533 Rp 186.176 Rp 192.821 Rp 194.749 Rp 184.432 Rp 186.276 SipShop Rp 186.276 Rp 183.533 Rp 186.176 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 10.533 6.1% PROFIT IDV
60 2000 Diamonds Rp 255.634 Rp 259.315 Rp 268.986 Rp 271.676 Rp 257.244 Rp 259.816 SipShop Rp 259.816 Rp 255.634 Rp 259.315 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 14.299 5.9% 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 274.985 Rp 278.945 Rp 288.269 Rp 291.152 Rp 275.724 Rp 278.481 SipShop Rp 278.481 Rp 274.034 Rp 277.980 Rp -464 Rp 500 Rp -964 LOWER Rp 258.635 Rp 16.350 6.3% PROFIT IDV
63 2180 Diamonds Rp 275.262 Rp 279.226 Rp 289.230 Rp 292.122 Rp 276.956 Rp 279.726 SipShop Rp 279.726 Rp 275.262 Rp 279.226 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 15.762 6.1% 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 347.986 Rp 352.997 Rp 365.399 Rp 369.053 Rp 349.644 Rp 353.140 SipShop Rp 353.140 Rp 347.634 Rp 352.640 Rp 143 Rp 500 Rp -357 LOWER Rp 326.970 Rp 21.016 6.4% PROFIT IDV
66 3000 Diamonds Rp 382.525 Rp 388.033 Rp 401.070 Rp 405.081 Rp 383.382 Rp 387.216 SipShop Rp 387.216 Rp 381.226 Rp 386.716 Rp -817 Rp 500 Rp -1.317 LOWER Rp 359.840 Rp 22.685 6.3% PROFIT IDV
67 3640 Diamonds Rp 459.080 Rp 465.691 Rp 482.049 Rp 486.869 Rp 461.575 Rp 466.191 SipShop Rp 466.191 Rp 459.080 Rp 465.691 Rp 500 Rp 500 Rp 0 KEEP Rp 432.500 Rp 26.580 6.1% 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 699.692 Rp 709.768 Rp 731.752 Rp 739.070 Rp 700.764 Rp 707.772 SipShop Rp 707.772 Rp 697.231 Rp 707.271 Rp -1.996 Rp 500 Rp -2.496 LOWER Rp 656.535 Rp 43.157 6.6% PROFIT IDV
71 6000 Diamonds Rp 762.788 Rp 773.772 Rp 798.275 Rp 806.258 Rp 764.585 Rp 772.231 SipShop Rp 772.231 Rp 760.775 Rp 771.730 Rp -1.541 Rp 500 Rp -2.041 LOWER Rp 716.220 Rp 46.568 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 1.018.146 Rp 1.028.327 SipShop Rp 1.028.327 Rp 1.012.743 Rp 1.027.326 Rp -2.676 Rp 1.000 Rp -3.676 LOWER Rp 953.230 Rp 63.137 6.6% PROFIT IDV
75 9800 Diamonds Rp 1.244.792 Rp 1.262.717 Rp 1.299.605 Rp 1.312.601 Rp 1.247.428 Rp 1.259.902 SipShop Rp 1.259.902 Rp 1.241.031 Rp 1.258.902 Rp -2.815 Rp 1.000 Rp -3.815 LOWER Rp 1.167.750 Rp 77.042 6.6% PROFIT IDV
76 14580 Diamonds Rp 1.849.036 Rp 1.875.662 Rp 1.928.193 Rp 1.947.475 Rp 1.851.464 Rp 1.869.979 SipShop Rp 1.869.979 Rp 1.842.447 Rp 1.868.978 Rp -5.683 Rp 1.000 Rp -6.683 LOWER Rp 1.733.460 Rp 115.576 6.7% PROFIT IDV
77 36500 Diamonds Rp 4.629.110 Rp 4.695.769 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 -15.649 Rp 1.000 Rp -16.649 LOWER Rp 4.338.840 Rp 290.270 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.