Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-07
78
Total Variants
62
Lower
15
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 25.628 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 75.285 Rp 76.038 SipShop Rp 76.038 Rp 74.909 Rp 75.988 Rp -7.116 Rp 50 Rp -7.166 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 76.828 Rp 77.596 SipShop Rp 77.596 Rp 76.445 Rp 77.546 Rp -5.558 Rp 50 Rp -5.608 LOWER - - - - -
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 1.850 Rp 1.869 SipShop Rp 1.869 Rp 1.832 Rp 1.858 Rp 9 Rp 10 Rp -1 KEEP 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 9.224 Rp 9.316 SipShop Rp 9.316 Rp 9.173 Rp 9.305 Rp 9 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 13.739 Rp 13.876 SipShop Rp 13.876 Rp 13.669 Rp 13.866 Rp -1 Rp 10 Rp -11 LOWER Rp 13.840 Rp -160 -1.2% LOSS IDV
10 140 Diamonds Rp 18.362 Rp 18.626 Rp 19.283 Rp 19.476 Rp 18.447 Rp 18.631 SipShop Rp 18.631 Rp 18.356 Rp 18.620 Rp 5 Rp 10 Rp -5 LOWER Rp 17.300 Rp 1.062 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 40.116 Rp 40.694 - - Rp 40.332 Rp 40.735 SipShop Rp 40.735 Rp 40.107 Rp 40.685 Rp 41 Rp 50 Rp -9 LOWER 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 46.118 Rp 46.579 SipShop Rp 46.579 Rp 45.868 Rp 46.528 Rp 39 Rp 50 Rp -11 LOWER 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 46.976 Rp 47.446 SipShop Rp 47.446 Rp 46.723 Rp 47.396 Rp 39 Rp 50 Rp -11 LOWER 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 6.395 Rp 6.459 SipShop Rp 6.459 Rp 6.357 Rp 6.449 Rp -27 Rp 10 Rp -37 LOWER 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 6.859 Rp 6.928 SipShop Rp 6.928 Rp 6.819 Rp 6.917 Rp 19 Rp 10 Rp 9 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 10.082 Rp 10.183 SipShop Rp 10.183 Rp 10.028 Rp 10.172 Rp 9 Rp 10 Rp -1 KEEP Rp 9.515 Rp 515 5.4% PROFIT IDV
24 80 Diamonds Rp 10.906 Rp 11.063 Rp 11.571 Rp 11.687 Rp 10.940 Rp 11.049 SipShop Rp 11.049 Rp 10.882 Rp 11.039 Rp -14 Rp 10 Rp -24 LOWER Rp 10.380 Rp 526 5.1% PROFIT IDV
25 90 Diamonds Rp 12.599 Rp 12.780 Rp 13.501 Rp 13.636 Rp 12.661 Rp 12.788 SipShop Rp 12.788 Rp 12.596 Rp 12.777 Rp 8 Rp 10 Rp -2 LOWER Rp 12.110 Rp 489 4.0% PROFIT IDV
26 120 Diamonds Rp 16.023 Rp 16.254 Rp 17.356 Rp 17.530 Rp 16.093 Rp 16.254 SipShop Rp 16.254 Rp 16.013 Rp 16.244 Rp 0 Rp 10 Rp -10 LOWER Rp 15.570 Rp 453 2.9% PROFIT IDV
27 130 Diamonds Rp 17.740 Rp 17.995 Rp 19.285 Rp 19.478 Rp 17.809 Rp 17.987 SipShop Rp 17.987 Rp 17.721 Rp 17.976 Rp -8 Rp 10 Rp -18 LOWER Rp 17.300 Rp 440 2.5% PROFIT IDV
28 145 Diamonds Rp 19.216 Rp 19.493 Rp 20.248 Rp 20.450 Rp 19.305 Rp 19.498 SipShop Rp 19.498 Rp 19.211 Rp 19.488 Rp 5 Rp 10 Rp -5 LOWER 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 20.163 Rp 20.365 SipShop Rp 20.365 Rp 20.066 Rp 20.355 Rp 6 Rp 10 Rp -4 LOWER 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 21.879 Rp 22.098 SipShop Rp 22.098 Rp 21.774 Rp 22.088 Rp 5 Rp 10 Rp -5 LOWER Rp 20.760 Rp 1.019 4.9% PROFIT IDV
31 170 Diamonds Rp 22.879 Rp 23.208 Rp 25.071 Rp 25.322 Rp 22.957 Rp 23.187 SipShop Rp 23.187 Rp 22.847 Rp 23.176 Rp -21 Rp 10 Rp -31 LOWER Rp 22.490 Rp 389 1.7% PROFIT IDV
32 190 Diamonds Rp 25.182 Rp 25.545 Rp 26.998 Rp 27.268 Rp 25.311 Rp 25.564 SipShop Rp 25.564 Rp 25.151 Rp 25.513 Rp 19 Rp 50 Rp -31 LOWER 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 36.900 Rp 37.269 SipShop Rp 37.269 Rp 36.690 Rp 37.218 Rp 42 Rp 50 Rp -8 LOWER 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 49.550 Rp 50.046 SipShop Rp 50.046 Rp 49.286 Rp 49.996 Rp 39 Rp 50 Rp -11 LOWER Rp 46.710 Rp 2.587 5.5% PROFIT IDV
36 405 Diamonds Rp 52.739 Rp 53.498 - - Rp 52.982 Rp 53.512 SipShop Rp 53.512 Rp 52.703 Rp 53.462 Rp 14 Rp 50 Rp -36 LOWER 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 52.982 Rp 53.512 SipShop Rp 53.512 Rp 52.703 Rp 53.462 Rp 14 Rp 50 Rp -36 LOWER 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 55.336 Rp 55.889 SipShop Rp 55.889 Rp 55.046 Rp 55.839 Rp 37 Rp 50 Rp -13 LOWER 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 62.200 Rp 62.822 SipShop Rp 62.822 Rp 61.880 Rp 62.771 Rp 10 Rp 50 Rp -40 LOWER 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 64.554 Rp 65.200 SipShop Rp 65.200 Rp 64.225 Rp 65.150 Rp 36 Rp 50 Rp -14 LOWER Rp 60.550 Rp 3.689 6.1% PROFIT IDV
41 500 Diamonds Rp 65.233 Rp 66.172 Rp 68.453 Rp 69.138 Rp 65.412 Rp 66.066 SipShop Rp 66.066 Rp 65.078 Rp 66.015 Rp -106 Rp 50 Rp -156 LOWER Rp 61.415 Rp 3.818 6.2% PROFIT IDV
42 510 Diamonds Rp 66.802 Rp 67.764 Rp 70.382 Rp 71.086 Rp 67.128 Rp 67.799 SipShop Rp 67.799 Rp 66.787 Rp 67.749 Rp 35 Rp 50 Rp -15 LOWER Rp 63.145 Rp 3.657 5.8% PROFIT IDV
43 545 Diamonds Rp 71.101 Rp 72.125 - - Rp 71.418 Rp 72.132 SipShop Rp 72.132 Rp 71.058 Rp 72.081 Rp 7 Rp 50 Rp -43 LOWER 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 73.772 Rp 74.510 SipShop Rp 74.510 Rp 73.402 Rp 74.459 Rp 33 Rp 50 Rp -17 LOWER 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 82.990 Rp 83.820 SipShop Rp 83.820 Rp 82.580 Rp 83.769 Rp 31 Rp 50 Rp -19 LOWER 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 92.208 Rp 93.130 SipShop Rp 93.130 Rp 91.758 Rp 93.079 Rp 28 Rp 50 Rp -22 LOWER 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 93.066 Rp 93.997 SipShop Rp 93.997 Rp 92.613 Rp 93.947 Rp 28 Rp 50 Rp -22 LOWER 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 95.640 Rp 96.596 SipShop Rp 96.596 Rp 95.175 Rp 96.546 Rp 27 Rp 50 Rp -23 LOWER 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 99.072 Rp 100.063 SipShop Rp 100.063 Rp 98.543 Rp 99.962 Rp 52 Rp 100 Rp -48 LOWER 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 101.426 Rp 102.440 SipShop Rp 102.440 Rp 100.887 Rp 102.340 Rp 76 Rp 100 Rp -24 LOWER 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 103.142 Rp 104.173 SipShop Rp 104.173 Rp 102.595 Rp 104.072 Rp 75 Rp 100 Rp -25 LOWER 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 110.644 Rp 111.750 SipShop Rp 111.750 Rp 110.065 Rp 111.650 Rp 74 Rp 100 Rp -26 LOWER 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 119.862 Rp 121.061 SipShop Rp 121.061 Rp 119.243 Rp 120.960 Rp 71 Rp 100 Rp -29 LOWER 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 129.080 Rp 130.371 SipShop Rp 130.371 Rp 128.421 Rp 130.270 Rp 69 Rp 100 Rp -31 LOWER 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 135.944 Rp 137.303 SipShop Rp 137.303 Rp 135.255 Rp 137.203 Rp 43 Rp 100 Rp -57 LOWER 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 138.298 Rp 139.681 SipShop Rp 139.681 Rp 137.599 Rp 139.580 Rp 67 Rp 100 Rp -33 LOWER 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 139.156 Rp 140.548 SipShop Rp 140.548 Rp 138.454 Rp 140.448 Rp 68 Rp 100 Rp -32 LOWER 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 184.388 Rp 186.232 SipShop Rp 186.232 Rp 183.489 Rp 186.131 Rp 56 Rp 100 Rp -44 LOWER 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 184.388 Rp 186.232 SipShop Rp 186.232 Rp 183.489 Rp 186.131 Rp 56 Rp 100 Rp -44 LOWER 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 256.636 Rp 259.202 SipShop Rp 259.202 Rp 255.029 Rp 258.701 Rp -113 Rp 500 Rp -613 LOWER 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 274.034 Rp 277.980 Rp 288.269 Rp 291.152 Rp 275.072 Rp 277.823 SipShop Rp 277.823 Rp 273.386 Rp 277.323 Rp -157 Rp 500 Rp -657 LOWER Rp 258.635 Rp 15.399 6.0% PROFIT IDV
63 2180 Diamonds Rp 275.262 Rp 279.226 Rp 289.230 Rp 292.122 Rp 276.568 Rp 279.334 SipShop Rp 279.334 Rp 274.875 Rp 278.833 Rp 108 Rp 500 Rp -392 LOWER 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 280.000 Rp 282.800 SipShop Rp 282.800 Rp 278.292 Rp 282.299 Rp -1.188 Rp 500 Rp -1.688 LOWER Rp 262.960 Rp 16.997 6.5% PROFIT IDV
65 2720 Diamonds Rp 347.634 Rp 352.640 Rp 365.399 Rp 369.053 Rp 347.958 Rp 351.438 SipShop Rp 351.438 Rp 345.956 Rp 350.938 Rp -1.202 Rp 500 Rp -1.702 LOWER Rp 326.970 Rp 20.664 6.3% PROFIT IDV
66 3000 Diamonds Rp 381.226 Rp 386.716 Rp 401.070 Rp 405.081 Rp 382.476 Rp 386.301 SipShop Rp 386.301 Rp 380.324 Rp 385.801 Rp -415 Rp 500 Rp -915 LOWER Rp 359.840 Rp 21.386 5.9% PROFIT IDV
67 3640 Diamonds Rp 459.080 Rp 465.691 Rp 482.049 Rp 486.869 Rp 460.928 Rp 465.537 SipShop Rp 465.537 Rp 458.435 Rp 465.036 Rp -154 Rp 500 Rp -654 LOWER Rp 432.500 Rp 26.580 6.1% PROFIT IDV
68 4000 Diamonds Rp 506.386 Rp 513.678 Rp 531.219 Rp 536.531 Rp 507.876 Rp 512.955 SipShop Rp 512.955 Rp 505.180 Rp 512.455 Rp -723 Rp 500 Rp -1.223 LOWER Rp 476.615 Rp 29.771 6.2% PROFIT IDV
69 4450 Diamonds Rp 564.151 Rp 572.275 Rp 591.960 Rp 597.880 Rp 565.758 Rp 571.416 SipShop Rp 571.416 Rp 562.811 Rp 570.915 Rp -859 Rp 500 Rp -1.359 LOWER Rp 531.110 Rp 33.041 6.2% PROFIT IDV
70 5500 Diamonds Rp 697.231 Rp 707.271 Rp 731.752 Rp 739.070 Rp 699.100 Rp 706.091 SipShop Rp 706.091 Rp 695.574 Rp 705.590 Rp -1.180 Rp 500 Rp -1.680 LOWER Rp 656.535 Rp 40.696 6.2% PROFIT IDV
71 6000 Diamonds Rp 760.775 Rp 771.730 Rp 798.275 Rp 806.258 Rp 762.130 Rp 769.751 SipShop Rp 769.751 Rp 758.331 Rp 769.251 Rp -1.979 Rp 500 Rp -2.479 LOWER Rp 716.220 Rp 44.555 6.2% PROFIT IDV
72 6480 Diamonds Rp 824.315 Rp 836.185 Rp 862.874 Rp 871.503 Rp 824.720 Rp 832.967 SipShop Rp 832.967 Rp 820.649 Rp 832.466 Rp -3.218 Rp 500 Rp -3.718 LOWER Rp 774.175 Rp 50.140 6.5% PROFIT IDV
73 7290 Diamonds Rp 921.237 Rp 934.503 Rp 964.097 Rp 973.738 Rp 923.544 Rp 932.779 SipShop Rp 932.779 Rp 919.044 Rp 932.278 Rp -1.724 Rp 500 Rp -2.224 LOWER Rp 866.730 Rp 54.507 6.3% PROFIT IDV
74 8010 Diamonds Rp 1.012.743 Rp 1.027.326 Rp 1.060.507 Rp 1.071.112 Rp 1.015.724 Rp 1.025.881 SipShop Rp 1.025.881 Rp 1.010.332 Rp 1.024.881 Rp -1.445 Rp 1.000 Rp -2.445 LOWER Rp 953.230 Rp 59.513 6.2% PROFIT IDV
75 9800 Diamonds Rp 1.241.031 Rp 1.258.902 Rp 1.299.605 Rp 1.312.601 Rp 1.243.820 Rp 1.256.258 SipShop Rp 1.256.258 Rp 1.237.438 Rp 1.255.257 Rp -2.644 Rp 1.000 Rp -3.644 LOWER Rp 1.167.750 Rp 73.281 6.3% PROFIT IDV
76 14580 Diamonds Rp 1.842.447 Rp 1.868.978 Rp 1.928.193 Rp 1.947.475 Rp 1.847.060 Rp 1.865.531 SipShop Rp 1.865.531 Rp 1.838.062 Rp 1.864.530 Rp -3.447 Rp 1.000 Rp -4.447 LOWER Rp 1.733.460 Rp 108.987 6.3% PROFIT IDV
77 36500 Diamonds Rp 4.612.697 Rp 4.679.120 Rp 4.820.483 Rp 4.868.688 Rp 4.622.756 Rp 4.668.984 SipShop Rp 4.668.984 Rp 4.601.719 Rp 4.667.984 Rp -10.136 Rp 1.000 Rp -11.136 LOWER Rp 4.338.840 Rp 273.857 6.3% PROFIT IDV
78 73100 Diamonds Rp 9.239.183 Rp 9.372.227 Rp 9.640.965 Rp 9.737.375 Rp 9.258.332 Rp 9.350.915 SipShop Rp 9.350.915 Rp 9.217.187 Rp 9.349.914 Rp -21.312 Rp 1.000 Rp -22.312 LOWER Rp 8.688.060 Rp 551.123 6.3% 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.