Kepo.id Price Monitor — Free Fire

Report generated: 2026-07-12
78
Total Variants
62
Lower
16
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 9.190 Rp 9.282 SipShop Rp 9.282 Rp 9.140 Rp 9.272 Rp -13 Rp 10 Rp -23 LOWER 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 18.359 Rp 18.543 SipShop Rp 18.543 Rp 18.269 Rp 18.532 Rp -55 Rp 10 Rp -65 LOWER 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 40.178 Rp 40.580 SipShop Rp 40.580 Rp 39.954 Rp 40.529 Rp -61 Rp 50 Rp -111 LOWER 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 45.925 Rp 46.384 SipShop Rp 46.384 Rp 45.676 Rp 46.334 Rp -90 Rp 50 Rp -140 LOWER 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 46.783 Rp 47.251 SipShop Rp 47.251 Rp 46.530 Rp 47.200 Rp -88 Rp 50 Rp -138 LOWER 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 6.862 Rp 6.931 SipShop Rp 6.931 Rp 6.822 Rp 6.920 Rp 3 Rp 10 Rp -7 LOWER 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 10.043 Rp 10.143 SipShop Rp 10.143 Rp 9.989 Rp 10.133 Rp -18 Rp 10 Rp -28 LOWER 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 10.901 Rp 11.010 SipShop Rp 11.010 Rp 10.843 Rp 10.999 Rp -18 Rp 10 Rp -28 LOWER 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 12.623 Rp 12.749 SipShop Rp 12.749 Rp 12.558 Rp 12.739 Rp -17 Rp 10 Rp -27 LOWER 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 16.055 Rp 16.216 SipShop Rp 16.216 Rp 15.975 Rp 16.205 Rp -16 Rp 10 Rp -26 LOWER 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 17.768 Rp 17.946 SipShop Rp 17.946 Rp 17.681 Rp 17.936 Rp -19 Rp 10 Rp -29 LOWER 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 19.228 Rp 19.420 SipShop Rp 19.420 Rp 19.134 Rp 19.410 Rp -45 Rp 10 Rp -55 LOWER 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 20.086 Rp 20.287 SipShop Rp 20.287 Rp 19.989 Rp 20.277 Rp -45 Rp 10 Rp -55 LOWER 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 21.802 Rp 22.020 SipShop Rp 22.020 Rp 21.697 Rp 22.009 Rp -45 Rp 10 Rp -55 LOWER 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 22.919 Rp 23.148 SipShop Rp 23.148 Rp 22.809 Rp 23.137 Rp -17 Rp 10 Rp -27 LOWER 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 25.234 Rp 25.486 SipShop Rp 25.486 Rp 25.074 Rp 25.435 Rp -6 Rp 50 Rp -56 LOWER 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 36.746 Rp 37.113 SipShop Rp 37.113 Rp 36.536 Rp 37.062 Rp -62 Rp 50 Rp -112 LOWER 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 49.357 Rp 49.851 SipShop Rp 49.851 Rp 49.094 Rp 49.801 Rp -89 Rp 50 Rp -139 LOWER Rp 46.710 Rp 2.521 5.4% PROFIT IDV
36 405 Diamonds Rp 52.647 Rp 53.405 - - Rp 52.789 Rp 53.317 SipShop Rp 53.317 Rp 52.510 Rp 53.266 Rp -88 Rp 50 Rp -138 LOWER 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 52.789 Rp 53.317 SipShop Rp 53.317 Rp 52.510 Rp 53.266 Rp -88 Rp 50 Rp -138 LOWER 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 55.105 Rp 55.656 SipShop Rp 55.656 Rp 54.816 Rp 55.605 Rp -117 Rp 50 Rp -167 LOWER 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 61.969 Rp 62.589 SipShop Rp 62.589 Rp 61.651 Rp 62.539 Rp -115 Rp 50 Rp -165 LOWER 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 64.284 Rp 64.927 SipShop Rp 64.927 Rp 63.956 Rp 64.877 Rp -145 Rp 50 Rp -195 LOWER 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 65.142 Rp 65.793 SipShop Rp 65.793 Rp 64.809 Rp 65.742 Rp -144 Rp 50 Rp -194 LOWER 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 66.858 Rp 67.527 SipShop Rp 67.527 Rp 66.519 Rp 67.477 Rp -145 Rp 50 Rp -195 LOWER Rp 63.145 Rp 3.566 5.6% PROFIT IDV
43 545 Diamonds Rp 70.981 Rp 72.003 - - Rp 71.148 Rp 71.859 SipShop Rp 71.859 Rp 70.789 Rp 71.808 Rp -144 Rp 50 Rp -194 LOWER 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 73.464 Rp 74.199 SipShop Rp 74.199 Rp 73.096 Rp 74.149 Rp -172 Rp 50 Rp -222 LOWER 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 82.643 Rp 83.469 SipShop Rp 83.469 Rp 82.234 Rp 83.418 Rp -201 Rp 50 Rp -251 LOWER 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 91.823 Rp 92.741 SipShop Rp 92.741 Rp 91.375 Rp 92.691 Rp -228 Rp 50 Rp -278 LOWER 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 92.681 Rp 93.608 SipShop Rp 93.608 Rp 92.229 Rp 93.557 Rp -227 Rp 50 Rp -277 LOWER 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 95.255 Rp 96.208 SipShop Rp 96.208 Rp 94.792 Rp 96.157 Rp -227 Rp 50 Rp -277 LOWER 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 98.687 Rp 99.674 SipShop Rp 99.674 Rp 98.209 Rp 99.623 Rp -227 Rp 50 Rp -277 LOWER 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 101.002 Rp 102.012 SipShop Rp 102.012 Rp 100.465 Rp 101.912 Rp -205 Rp 100 Rp -305 LOWER 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 102.718 Rp 103.745 SipShop Rp 103.745 Rp 102.173 Rp 103.644 Rp -206 Rp 100 Rp -306 LOWER 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 110.182 Rp 111.284 SipShop Rp 111.284 Rp 109.605 Rp 111.183 Rp -232 Rp 100 Rp -332 LOWER 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 119.361 Rp 120.555 SipShop Rp 120.555 Rp 118.745 Rp 120.455 Rp -260 Rp 100 Rp -360 LOWER 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 128.541 Rp 129.826 SipShop Rp 129.826 Rp 127.884 Rp 129.726 Rp -288 Rp 100 Rp -388 LOWER 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 135.405 Rp 136.759 SipShop Rp 136.759 Rp 134.719 Rp 136.659 Rp -288 Rp 100 Rp -388 LOWER 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 137.720 Rp 139.097 SipShop Rp 139.097 Rp 137.023 Rp 138.996 Rp -316 Rp 100 Rp -416 LOWER 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 138.578 Rp 139.964 SipShop Rp 139.964 Rp 137.878 Rp 139.863 Rp -316 Rp 100 Rp -416 LOWER 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 183.618 Rp 185.454 SipShop Rp 185.454 Rp 182.722 Rp 185.353 Rp -455 Rp 100 Rp -555 LOWER 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 183.618 Rp 185.454 SipShop Rp 185.454 Rp 182.722 Rp 185.353 Rp -455 Rp 100 Rp -555 LOWER 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 255.596 Rp 258.152 SipShop Rp 258.152 Rp 253.994 Rp 257.652 Rp -249 Rp 500 Rp -749 LOWER 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 273.955 Rp 276.695 SipShop Rp 276.695 Rp 272.274 Rp 276.195 Rp -305 Rp 500 Rp -805 LOWER 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 275.413 Rp 278.167 SipShop Rp 278.167 Rp 273.725 Rp 277.667 Rp -332 Rp 500 Rp -832 LOWER Rp 259.500 Rp 15.046 5.8% PROFIT IDV
64 2200 Diamonds Rp 277.964 Rp 281.967 Rp 293.088 Rp 296.019 Rp 278.845 Rp 281.633 SipShop Rp 281.633 Rp 277.142 Rp 281.133 Rp -334 Rp 500 Rp -834 LOWER Rp 262.960 Rp 15.004 5.7% PROFIT IDV
65 2720 Diamonds Rp 345.551 Rp 350.527 Rp 365.399 Rp 369.053 Rp 346.533 Rp 349.998 SipShop Rp 349.998 Rp 344.536 Rp 349.497 Rp -529 Rp 500 Rp -1.029 LOWER Rp 326.970 Rp 18.581 5.7% PROFIT IDV
66 3000 Diamonds Rp 379.885 Rp 385.355 Rp 401.070 Rp 405.081 Rp 380.936 Rp 384.745 SipShop Rp 384.745 Rp 378.790 Rp 384.245 Rp -610 Rp 500 Rp -1.110 LOWER Rp 359.840 Rp 20.045 5.6% PROFIT IDV
67 3640 Diamonds Rp 457.888 Rp 464.482 Rp 482.049 Rp 486.869 Rp 459.003 Rp 463.593 SipShop Rp 463.593 Rp 456.519 Rp 463.093 Rp -889 Rp 500 Rp -1.389 LOWER Rp 432.500 Rp 25.388 5.9% PROFIT IDV
68 4000 Diamonds Rp 504.578 Rp 511.844 Rp 531.219 Rp 536.531 Rp 505.758 Rp 510.816 SipShop Rp 510.816 Rp 503.071 Rp 510.315 Rp -1.028 Rp 500 Rp -1.528 LOWER Rp 476.615 Rp 27.963 5.9% PROFIT IDV
69 4450 Diamonds Rp 562.143 Rp 570.238 Rp 591.960 Rp 597.880 Rp 563.409 Rp 569.043 SipShop Rp 569.043 Rp 560.472 Rp 568.543 Rp -1.195 Rp 500 Rp -1.695 LOWER Rp 531.110 Rp 31.033 5.8% PROFIT IDV
70 5500 Diamonds Rp 694.753 Rp 704.757 Rp 731.752 Rp 739.070 Rp 696.212 Rp 703.174 SipShop Rp 703.174 Rp 692.699 Rp 702.674 Rp -1.583 Rp 500 Rp -2.083 LOWER Rp 656.535 Rp 38.218 5.8% PROFIT IDV
71 6000 Diamonds Rp 757.443 Rp 768.350 Rp 798.275 Rp 806.258 Rp 759.011 Rp 766.601 SipShop Rp 766.601 Rp 755.225 Rp 766.100 Rp -1.749 Rp 500 Rp -2.249 LOWER Rp 716.220 Rp 41.223 5.8% PROFIT IDV
72 6480 Diamonds Rp 819.674 Rp 831.477 Rp 862.874 Rp 871.503 Rp 821.293 Rp 829.506 SipShop Rp 829.506 Rp 817.237 Rp 829.005 Rp -1.971 Rp 500 Rp -2.471 LOWER Rp 774.175 Rp 45.499 5.9% PROFIT IDV
73 7290 Diamonds Rp 917.949 Rp 931.167 Rp 964.097 Rp 973.738 Rp 919.694 Rp 928.891 SipShop Rp 928.891 Rp 915.211 Rp 928.390 Rp -2.276 Rp 500 Rp -2.776 LOWER Rp 866.730 Rp 51.219 5.9% PROFIT IDV
74 8010 Diamonds Rp 1.009.127 Rp 1.023.658 Rp 1.060.507 Rp 1.071.112 Rp 1.011.489 Rp 1.021.604 SipShop Rp 1.021.604 Rp 1.006.115 Rp 1.020.603 Rp -2.054 Rp 1.000 Rp -3.054 LOWER Rp 953.230 Rp 55.897 5.9% PROFIT IDV
75 9800 Diamonds Rp 1.235.971 Rp 1.253.769 Rp 1.299.605 Rp 1.312.601 Rp 1.238.661 Rp 1.251.048 SipShop Rp 1.251.048 Rp 1.232.302 Rp 1.250.047 Rp -2.721 Rp 1.000 Rp -3.721 LOWER Rp 1.167.750 Rp 68.221 5.8% PROFIT IDV
76 14580 Diamonds Rp 1.835.872 Rp 1.862.309 Rp 1.928.193 Rp 1.947.475 Rp 1.839.360 Rp 1.857.754 SipShop Rp 1.857.754 Rp 1.830.396 Rp 1.856.754 Rp -4.555 Rp 1.000 Rp -5.555 LOWER Rp 1.733.460 Rp 102.412 5.9% PROFIT IDV
77 36500 Diamonds Rp 4.596.243 Rp 4.662.429 Rp 4.820.483 Rp 4.868.688 Rp 4.603.506 Rp 4.649.541 SipShop Rp 4.649.541 Rp 4.582.552 Rp 4.648.541 Rp -12.888 Rp 1.000 Rp -13.888 LOWER Rp 4.338.840 Rp 257.403 5.9% PROFIT IDV
78 73100 Diamonds Rp 9.206.191 Rp 9.338.760 Rp 9.640.965 Rp 9.737.375 Rp 9.219.678 Rp 9.311.875 SipShop Rp 9.311.875 Rp 9.178.701 Rp 9.310.874 Rp -26.885 Rp 1.000 Rp -27.885 LOWER Rp 8.688.060 Rp 518.131 6.0% 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.