Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-11
78
Total Variants
17
Lower
61
Keep
0
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 1.828 Rp 1.854 Rp 1.930 Rp 1.949 Rp 1.847 Rp 1.865 SipShop Rp 1.865 Rp 1.828 Rp 1.854 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 98 5.7% PROFIT IDV
8 70 Diamonds Rp 9.163 Rp 9.295 Rp 9.642 Rp 9.738 Rp 9.213 Rp 9.305 SipShop Rp 9.305 Rp 9.163 Rp 9.295 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 513 5.9% PROFIT IDV
9 100 Diamonds Rp 13.669 Rp 13.866 Rp 15.430 Rp 15.584 Rp 13.739 Rp 13.876 SipShop Rp 13.876 Rp 13.669 Rp 13.866 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -171 -1.2% LOSS IDV
10 140 Diamonds Rp 18.334 Rp 18.598 Rp 19.283 Rp 19.476 Rp 18.425 Rp 18.609 SipShop Rp 18.609 Rp 18.334 Rp 18.598 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 1.034 6.0% 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 40.064 Rp 40.641 - - Rp 40.288 Rp 40.691 SipShop Rp 40.691 Rp 40.064 Rp 40.641 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 2.004 5.3% PROFIT IDV
13 355 Diamonds Rp 45.814 Rp 46.474 Rp 48.206 Rp 48.688 Rp 46.063 Rp 46.524 SipShop Rp 46.524 Rp 45.814 Rp 46.474 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.564 5.9% PROFIT IDV
14 360 Diamonds Rp 46.667 Rp 47.339 Rp 49.171 Rp 49.663 Rp 46.921 Rp 47.390 SipShop Rp 47.390 Rp 46.667 Rp 47.339 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 2.552 5.8% 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 6.350 Rp 6.441 Rp 7.717 Rp 7.794 Rp 6.388 Rp 6.452 SipShop Rp 6.452 Rp 6.350 Rp 6.441 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -570 -8.2% LOSS IDV
21 50 Diamonds Rp 6.830 Rp 6.928 Rp 7.714 Rp 7.791 Rp 6.870 Rp 6.939 SipShop Rp 6.939 Rp 6.830 Rp 6.928 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -90 -1.3% 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 10.017 Rp 10.161 Rp 10.607 Rp 10.713 Rp 10.071 Rp 10.172 SipShop Rp 10.172 Rp 10.017 Rp 10.161 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 502 5.3% PROFIT IDV
24 80 Diamonds Rp 10.871 Rp 11.028 Rp 11.571 Rp 11.687 Rp 10.929 Rp 11.038 SipShop Rp 11.038 Rp 10.871 Rp 11.028 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 491 4.7% PROFIT IDV
25 90 Diamonds Rp 12.585 Rp 12.766 Rp 13.501 Rp 13.636 Rp 12.650 Rp 12.777 SipShop Rp 12.777 Rp 12.585 Rp 12.766 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 475 3.9% PROFIT IDV
26 120 Diamonds Rp 16.002 Rp 16.232 Rp 17.356 Rp 17.530 Rp 16.082 Rp 16.243 SipShop Rp 16.243 Rp 16.002 Rp 16.232 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 432 2.8% PROFIT IDV
27 130 Diamonds Rp 17.710 Rp 17.965 Rp 19.285 Rp 19.478 Rp 17.798 Rp 17.976 SipShop Rp 17.976 Rp 17.710 Rp 17.965 Rp 11 Rp 10 Rp 1 KEEP Rp 17.300 Rp 410 2.4% PROFIT IDV
28 145 Diamonds Rp 19.189 Rp 19.465 Rp 20.248 Rp 20.450 Rp 19.283 Rp 19.476 SipShop Rp 19.476 Rp 19.189 Rp 19.465 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.024 5.6% PROFIT IDV
29 150 Diamonds Rp 20.043 Rp 20.332 Rp 21.212 Rp 21.424 Rp 20.141 Rp 20.342 SipShop Rp 20.342 Rp 20.043 Rp 20.332 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.013 5.3% PROFIT IDV
30 160 Diamonds Rp 21.752 Rp 22.065 Rp 23.141 Rp 23.372 Rp 21.857 Rp 22.076 SipShop Rp 22.076 Rp 21.752 Rp 22.065 Rp 11 Rp 10 Rp 1 KEEP Rp 20.760 Rp 992 4.8% PROFIT IDV
31 170 Diamonds Rp 22.836 Rp 23.165 Rp 25.071 Rp 25.322 Rp 22.946 Rp 23.175 SipShop Rp 23.175 Rp 22.836 Rp 23.165 Rp 10 Rp 10 Rp 0 KEEP Rp 22.490 Rp 346 1.5% PROFIT IDV
32 190 Diamonds Rp 25.130 Rp 25.492 Rp 26.998 Rp 27.268 Rp 25.289 Rp 25.542 SipShop Rp 25.542 Rp 25.130 Rp 25.492 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 910 3.8% 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 36.647 Rp 37.175 Rp 38.565 Rp 38.951 Rp 36.856 Rp 37.225 SipShop Rp 37.225 Rp 36.647 Rp 37.175 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 2.047 5.9% PROFIT IDV
35 375 Diamonds Rp 49.231 Rp 49.940 Rp 52.065 Rp 52.586 Rp 49.495 Rp 49.990 SipShop Rp 49.990 Rp 49.231 Rp 49.940 Rp 50 Rp 50 Rp 0 KEEP Rp 46.710 Rp 2.521 5.4% PROFIT IDV
36 405 Diamonds Rp 52.647 Rp 53.405 - - Rp 52.927 Rp 53.456 SipShop Rp 53.456 Rp 52.647 Rp 53.405 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.477 4.9% PROFIT IDV
37 400 Diamonds Rp 52.647 Rp 53.405 Rp 56.888 Rp 57.457 Rp 52.927 Rp 53.456 SipShop Rp 53.456 Rp 52.647 Rp 53.405 Rp 51 Rp 50 Rp 1 KEEP Rp 50.170 Rp 2.477 4.9% PROFIT IDV
38 425 Diamonds Rp 54.981 Rp 55.773 Rp 57.848 Rp 58.426 Rp 55.270 Rp 55.823 SipShop Rp 55.823 Rp 54.981 Rp 55.773 Rp 50 Rp 50 Rp 0 KEEP Rp 51.900 Rp 3.081 5.9% PROFIT IDV
39 475 Diamonds Rp 61.814 Rp 62.704 Rp 65.561 Rp 66.217 Rp 62.134 Rp 62.755 SipShop Rp 62.755 Rp 61.814 Rp 62.704 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 2.994 5.1% PROFIT IDV
40 495 Diamonds Rp 64.148 Rp 65.072 Rp 67.489 Rp 68.164 Rp 64.477 Rp 65.122 SipShop Rp 65.122 Rp 64.148 Rp 65.072 Rp 50 Rp 50 Rp 0 KEEP Rp 60.550 Rp 3.598 5.9% PROFIT IDV
41 500 Diamonds Rp 65.001 Rp 65.937 Rp 68.453 Rp 69.138 Rp 65.335 Rp 65.988 SipShop Rp 65.988 Rp 65.001 Rp 65.937 Rp 51 Rp 50 Rp 1 KEEP Rp 61.415 Rp 3.586 5.8% PROFIT IDV
42 510 Diamonds Rp 66.711 Rp 67.672 Rp 70.382 Rp 71.086 Rp 67.051 Rp 67.722 SipShop Rp 67.722 Rp 66.711 Rp 67.672 Rp 50 Rp 50 Rp 0 KEEP Rp 63.145 Rp 3.566 5.6% PROFIT IDV
43 545 Diamonds Rp 70.981 Rp 72.003 - - Rp 71.341 Rp 72.054 SipShop Rp 72.054 Rp 70.981 Rp 72.003 Rp 51 Rp 50 Rp 1 KEEP Rp 67.470 Rp 3.511 5.2% PROFIT IDV
44 565 Diamonds Rp 73.315 Rp 74.371 Rp 77.130 Rp 77.901 Rp 73.684 Rp 74.421 SipShop Rp 74.421 Rp 73.315 Rp 74.371 Rp 50 Rp 50 Rp 0 KEEP Rp 69.200 Rp 4.115 5.9% PROFIT IDV
45 635 Diamonds Rp 82.482 Rp 83.670 Rp 86.771 Rp 87.639 Rp 82.891 Rp 83.720 SipShop Rp 83.720 Rp 82.482 Rp 83.670 Rp 50 Rp 50 Rp 0 KEEP Rp 77.850 Rp 4.632 5.9% PROFIT IDV
46 720 Diamonds Rp 91.649 Rp 92.969 Rp 96.411 Rp 97.375 Rp 92.098 Rp 93.019 SipShop Rp 93.019 Rp 91.649 Rp 92.969 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 5.149 6.0% PROFIT IDV
47 725 Diamonds Rp 92.503 Rp 93.835 Rp 97.375 Rp 98.349 Rp 92.956 Rp 93.886 SipShop Rp 93.886 Rp 92.503 Rp 93.835 Rp 51 Rp 50 Rp 1 KEEP Rp 87.365 Rp 5.138 5.9% PROFIT IDV
48 740 Diamonds Rp 95.066 Rp 96.435 Rp 100.269 Rp 101.272 Rp 95.530 Rp 96.485 SipShop Rp 96.485 Rp 95.066 Rp 96.435 Rp 50 Rp 50 Rp 0 KEEP Rp 89.960 Rp 5.106 5.7% PROFIT IDV
49 770 Diamonds Rp 98.483 Rp 99.901 Rp 104.124 Rp 105.165 Rp 98.962 Rp 99.952 SipShop Rp 99.952 Rp 98.483 Rp 99.901 Rp 51 Rp 50 Rp 1 KEEP Rp 93.420 Rp 5.063 5.4% PROFIT IDV
50 790 Diamonds Rp 100.766 Rp 102.217 Rp 106.052 Rp 107.113 Rp 101.305 Rp 102.318 SipShop Rp 102.318 Rp 100.766 Rp 102.217 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 5.616 5.9% PROFIT IDV
51 800 Diamonds Rp 102.475 Rp 103.951 Rp 107.982 Rp 109.062 Rp 103.021 Rp 104.051 SipShop Rp 104.051 Rp 102.475 Rp 103.951 Rp 100 Rp 100 Rp 0 KEEP Rp 96.880 Rp 5.595 5.8% PROFIT IDV
52 860 Diamonds Rp 109.933 Rp 111.516 Rp 115.693 Rp 116.850 Rp 110.512 Rp 111.617 SipShop Rp 111.617 Rp 109.933 Rp 111.516 Rp 101 Rp 100 Rp 1 KEEP Rp 103.800 Rp 6.133 5.9% PROFIT IDV
53 930 Diamonds Rp 119.100 Rp 120.815 Rp 125.335 Rp 126.588 Rp 119.719 Rp 120.916 SipShop Rp 120.916 Rp 119.100 Rp 120.815 Rp 101 Rp 100 Rp 1 KEEP Rp 112.450 Rp 6.650 5.9% PROFIT IDV
54 1000 Diamonds Rp 128.267 Rp 130.114 Rp 134.976 Rp 136.326 Rp 128.926 Rp 130.215 SipShop Rp 130.215 Rp 128.267 Rp 130.114 Rp 101 Rp 100 Rp 1 KEEP Rp 121.100 Rp 7.167 5.9% PROFIT IDV
55 1050 Diamonds Rp 135.102 Rp 137.047 Rp 142.689 Rp 144.116 Rp 135.790 Rp 137.148 SipShop Rp 137.148 Rp 135.102 Rp 137.047 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 7.082 5.5% PROFIT IDV
56 1075 Diamonds Rp 137.434 Rp 139.413 Rp 144.616 Rp 146.062 Rp 138.133 Rp 139.514 SipShop Rp 139.514 Rp 137.434 Rp 139.413 Rp 101 Rp 100 Rp 1 KEEP Rp 129.750 Rp 7.684 5.9% PROFIT IDV
57 1080 Diamonds Rp 138.289 Rp 140.280 Rp 145.581 Rp 147.037 Rp 138.991 Rp 140.381 SipShop Rp 140.381 Rp 138.289 Rp 140.280 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 7.674 5.9% PROFIT IDV
58 1450 Diamonds Rp 183.270 Rp 185.909 Rp 192.820 Rp 194.748 Rp 184.168 Rp 186.010 SipShop Rp 186.010 Rp 183.270 Rp 185.909 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 10.270 5.9% PROFIT IDV
59 1440 Diamonds Rp 183.270 Rp 185.909 Rp 192.821 Rp 194.749 Rp 184.168 Rp 186.010 SipShop Rp 186.010 Rp 183.270 Rp 185.909 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 10.270 5.9% PROFIT IDV
60 2000 Diamonds Rp 254.733 Rp 258.401 Rp 268.986 Rp 271.676 Rp 256.339 Rp 258.902 SipShop Rp 258.902 Rp 254.733 Rp 258.401 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 13.398 5.6% 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 273.068 Rp 277.000 Rp 288.269 Rp 291.152 Rp 274.753 Rp 277.501 SipShop Rp 277.501 Rp 273.068 Rp 277.000 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 14.433 5.6% PROFIT IDV
63 2180 Diamonds Rp 274.546 Rp 278.499 Rp 289.230 Rp 292.122 Rp 276.238 Rp 279.000 SipShop Rp 279.000 Rp 274.546 Rp 278.499 Rp 501 Rp 500 Rp 1 KEEP Rp 259.500 Rp 15.046 5.8% PROFIT IDV
64 2200 Diamonds Rp 278.292 Rp 282.299 Rp 293.088 Rp 296.019 Rp 279.670 Rp 282.467 SipShop Rp 282.467 Rp 277.964 Rp 281.967 Rp 168 Rp 500 Rp -332 LOWER Rp 262.960 Rp 15.332 5.8% PROFIT IDV
65 2720 Diamonds Rp 345.956 Rp 350.938 Rp 365.399 Rp 369.053 Rp 347.551 Rp 351.027 SipShop Rp 351.027 Rp 345.551 Rp 350.527 Rp 89 Rp 500 Rp -411 LOWER Rp 326.970 Rp 18.986 5.8% PROFIT IDV
66 3000 Diamonds Rp 380.324 Rp 385.801 Rp 401.070 Rp 405.081 Rp 382.036 Rp 385.856 SipShop Rp 385.856 Rp 379.885 Rp 385.355 Rp 55 Rp 500 Rp -445 LOWER Rp 359.840 Rp 20.484 5.7% PROFIT IDV
67 3640 Diamonds Rp 458.435 Rp 465.036 Rp 482.049 Rp 486.869 Rp 460.378 Rp 464.982 SipShop Rp 464.982 Rp 457.888 Rp 464.482 Rp -54 Rp 500 Rp -554 LOWER Rp 432.500 Rp 25.935 6.0% PROFIT IDV
68 4000 Diamonds Rp 505.180 Rp 512.455 Rp 531.219 Rp 536.531 Rp 507.271 Rp 512.344 SipShop Rp 512.344 Rp 504.578 Rp 511.844 Rp -111 Rp 500 Rp -611 LOWER Rp 476.615 Rp 28.565 6.0% PROFIT IDV
69 4450 Diamonds Rp 562.811 Rp 570.915 Rp 591.960 Rp 597.880 Rp 565.087 Rp 570.738 SipShop Rp 570.738 Rp 562.143 Rp 570.238 Rp -177 Rp 500 Rp -677 LOWER Rp 531.110 Rp 31.701 6.0% PROFIT IDV
70 5500 Diamonds Rp 695.574 Rp 705.590 Rp 731.752 Rp 739.070 Rp 698.275 Rp 705.258 SipShop Rp 705.258 Rp 694.753 Rp 704.757 Rp -332 Rp 500 Rp -832 LOWER Rp 656.535 Rp 39.039 5.9% PROFIT IDV
71 6000 Diamonds Rp 758.331 Rp 769.251 Rp 798.275 Rp 806.258 Rp 761.239 Rp 768.851 SipShop Rp 768.851 Rp 757.443 Rp 768.350 Rp -400 Rp 500 Rp -900 LOWER Rp 716.220 Rp 42.111 5.9% PROFIT IDV
72 6480 Diamonds Rp 820.649 Rp 832.466 Rp 862.874 Rp 871.503 Rp 823.741 Rp 831.978 SipShop Rp 831.978 Rp 819.674 Rp 831.477 Rp -488 Rp 500 Rp -988 LOWER Rp 774.175 Rp 46.474 6.0% PROFIT IDV
73 7290 Diamonds Rp 919.044 Rp 932.278 Rp 964.097 Rp 973.738 Rp 922.444 Rp 931.668 SipShop Rp 931.668 Rp 917.949 Rp 931.167 Rp -610 Rp 500 Rp -1.110 LOWER Rp 866.730 Rp 52.314 6.0% PROFIT IDV
74 8010 Diamonds Rp 1.010.332 Rp 1.024.881 Rp 1.060.507 Rp 1.071.112 Rp 1.014.514 Rp 1.024.659 SipShop Rp 1.024.659 Rp 1.009.127 Rp 1.023.658 Rp -222 Rp 1.000 Rp -1.222 LOWER Rp 953.230 Rp 57.102 6.0% PROFIT IDV
75 9800 Diamonds Rp 1.237.438 Rp 1.255.257 Rp 1.299.605 Rp 1.312.601 Rp 1.242.346 Rp 1.254.769 SipShop Rp 1.254.769 Rp 1.235.971 Rp 1.253.769 Rp -488 Rp 1.000 Rp -1.488 LOWER Rp 1.167.750 Rp 69.688 6.0% PROFIT IDV
76 14580 Diamonds Rp 1.838.062 Rp 1.864.530 Rp 1.928.193 Rp 1.947.475 Rp 1.844.860 Rp 1.863.309 SipShop Rp 1.863.309 Rp 1.835.872 Rp 1.862.309 Rp -1.221 Rp 1.000 Rp -2.221 LOWER Rp 1.733.460 Rp 104.602 6.0% PROFIT IDV
77 36500 Diamonds Rp 4.601.719 Rp 4.667.984 Rp 4.820.483 Rp 4.868.688 Rp 4.617.256 Rp 4.663.429 SipShop Rp 4.663.429 Rp 4.596.243 Rp 4.662.429 Rp -4.555 Rp 1.000 Rp -5.555 LOWER Rp 4.338.840 Rp 262.879 6.1% PROFIT IDV
78 73100 Diamonds Rp 9.217.187 Rp 9.349.914 Rp 9.640.965 Rp 9.737.375 Rp 9.247.288 Rp 9.339.761 SipShop Rp 9.339.761 Rp 9.206.191 Rp 9.338.760 Rp -10.153 Rp 1.000 Rp -11.153 LOWER Rp 8.688.060 Rp 529.127 6.1% 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.