Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-25
76
Total Variants
69
Lower
7
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 25.518 Rp 25.773 SipShop Rp 25.773 Rp 25.357 Rp 25.722 Rp -2.029 Rp 50 Rp -2.079 LOWER - - - - -
2 Membership Bulanan Rp 81.974 Rp 83.154 Rp 88.270 Rp 89.153 Rp 76.498 Rp 77.263 SipShop Rp 77.263 Rp 76.116 Rp 77.212 Rp -5.891 Rp 50 Rp -5.941 LOWER - - - - -
3 BP Card Rp 42.528 Rp 43.140 Rp 44.141 Rp 44.582 Rp 42.763 Rp 43.191 SipShop Rp 43.191 Rp 42.528 Rp 43.140 Rp 51 Rp 50 Rp 1 KEEP - - - - -
4 5 Diamonds Rp 849 Rp 861 Rp 965 Rp 975 Rp 861 Rp 870 SipShop Rp 870 Rp 847 Rp 859 Rp 9 Rp 10 Rp -1 KEEP Rp 865 Rp -16 -1.8% LOSS IDV
5 12 Diamonds Rp 1.840 Rp 1.866 Rp 1.930 Rp 1.949 Rp 1.856 Rp 1.875 SipShop Rp 1.875 Rp 1.838 Rp 1.864 Rp 9 Rp 10 Rp -1 KEEP Rp 1.730 Rp 110 6.4% PROFIT IDV
6 70 Diamonds Rp 9.192 Rp 9.324 Rp 9.642 Rp 9.738 Rp 9.232 Rp 9.324 SipShop Rp 9.324 Rp 9.181 Rp 9.313 Rp 0 Rp 10 Rp -10 LOWER Rp 8.650 Rp 542 6.3% PROFIT IDV
7 100 Diamonds Rp 13.617 Rp 13.813 Rp 15.430 Rp 15.584 Rp 13.684 Rp 13.821 SipShop Rp 13.821 Rp 13.614 Rp 13.810 Rp 8 Rp 10 Rp -2 LOWER Rp 13.840 Rp -223 -1.6% LOSS IDV
8 140 Diamonds Rp 18.396 Rp 18.661 Rp 19.283 Rp 19.476 Rp 18.464 Rp 18.649 SipShop Rp 18.649 Rp 18.374 Rp 18.639 Rp -12 Rp 10 Rp -22 LOWER Rp 17.300 Rp 1.096 6.3% PROFIT IDV
9 210 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
10 300 Diamonds Rp 40.261 Rp 40.841 - - Rp 40.451 Rp 40.856 SipShop Rp 40.856 Rp 40.226 Rp 40.805 Rp 15 Rp 50 Rp -35 LOWER Rp 38.060 Rp 2.201 5.8% PROFIT IDV
11 355 Diamonds Rp 46.059 Rp 46.722 Rp 48.206 Rp 48.688 Rp 46.283 Rp 46.746 SipShop Rp 46.746 Rp 46.033 Rp 46.696 Rp 24 Rp 50 Rp -26 LOWER Rp 43.250 Rp 2.809 6.5% PROFIT IDV
12 360 Diamonds Rp 46.914 Rp 47.590 Rp 49.171 Rp 49.663 Rp 47.138 Rp 47.609 SipShop Rp 47.609 Rp 46.883 Rp 47.558 Rp 19 Rp 50 Rp -31 LOWER Rp 44.115 Rp 2.799 6.3% PROFIT IDV
13 10 Diamonds Rp 1.702 Rp 1.727 Rp 1.930 Rp 1.949 Rp 1.715 Rp 1.732 SipShop Rp 1.732 Rp 1.697 Rp 1.721 Rp 5 Rp 10 Rp -5 LOWER Rp 1.730 Rp -28 -1.6% LOSS IDV
14 15 Diamonds Rp 2.556 Rp 2.593 Rp 2.894 Rp 2.923 Rp 2.570 Rp 2.596 SipShop Rp 2.596 Rp 2.549 Rp 2.586 Rp 3 Rp 10 Rp -7 LOWER Rp 2.595 Rp -39 -1.5% LOSS IDV
15 20 Diamonds Rp 3.408 Rp 3.457 Rp 3.859 Rp 3.898 Rp 3.425 Rp 3.459 SipShop Rp 3.459 Rp 3.400 Rp 3.449 Rp 2 Rp 10 Rp -8 LOWER Rp 3.460 Rp -52 -1.5% LOSS IDV
16 25 Diamonds Rp 4.261 Rp 4.322 Rp 4.823 Rp 4.871 Rp 4.279 Rp 4.322 SipShop Rp 4.322 Rp 4.250 Rp 4.311 Rp 0 Rp 10 Rp -10 LOWER Rp 4.325 Rp -64 -1.5% LOSS IDV
17 30 Diamonds Rp 5.114 Rp 5.188 Rp 5.788 Rp 5.846 Rp 5.134 Rp 5.185 SipShop Rp 5.185 Rp 5.101 Rp 5.174 Rp -3 Rp 10 Rp -13 LOWER Rp 5.190 Rp -76 -1.5% LOSS IDV
18 40 Diamonds Rp 6.390 Rp 6.482 Rp 7.717 Rp 7.794 Rp 6.411 Rp 6.475 SipShop Rp 6.475 Rp 6.373 Rp 6.465 Rp -7 Rp 10 Rp -17 LOWER Rp 6.920 Rp -530 -7.7% LOSS IDV
19 50 Diamonds Rp 6.804 Rp 6.902 Rp 7.714 Rp 7.791 Rp 6.842 Rp 6.910 SipShop Rp 6.910 Rp 6.802 Rp 6.900 Rp 8 Rp 10 Rp -2 LOWER Rp 6.920 Rp -116 -1.7% LOSS IDV
20 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
21 75 Diamonds Rp 10.066 Rp 10.211 Rp 10.607 Rp 10.713 Rp 10.112 Rp 10.213 SipShop Rp 10.213 Rp 10.058 Rp 10.203 Rp 2 Rp 10 Rp -8 LOWER Rp 9.515 Rp 551 5.8% PROFIT IDV
22 80 Diamonds Rp 10.920 Rp 11.077 Rp 11.571 Rp 11.687 Rp 10.966 Rp 11.076 SipShop Rp 11.076 Rp 10.908 Rp 11.065 Rp -1 Rp 10 Rp -11 LOWER Rp 10.380 Rp 540 5.2% PROFIT IDV
23 90 Diamonds Rp 12.635 Rp 12.817 Rp 13.501 Rp 13.636 Rp 12.681 Rp 12.808 SipShop Rp 12.808 Rp 12.616 Rp 12.798 Rp -9 Rp 10 Rp -19 LOWER Rp 12.110 Rp 525 4.3% PROFIT IDV
24 120 Diamonds Rp 16.026 Rp 16.257 Rp 17.356 Rp 17.530 Rp 16.099 Rp 16.260 SipShop Rp 16.260 Rp 16.019 Rp 16.250 Rp 3 Rp 10 Rp -7 LOWER Rp 15.570 Rp 456 2.9% PROFIT IDV
25 130 Diamonds Rp 17.734 Rp 17.989 Rp 19.285 Rp 19.478 Rp 17.808 Rp 17.986 SipShop Rp 17.986 Rp 17.720 Rp 17.975 Rp -3 Rp 10 Rp -13 LOWER Rp 17.300 Rp 434 2.5% PROFIT IDV
26 145 Diamonds Rp 19.288 Rp 19.566 Rp 20.248 Rp 20.450 Rp 19.368 Rp 19.562 SipShop Rp 19.562 Rp 19.274 Rp 19.552 Rp -4 Rp 10 Rp -14 LOWER Rp 18.165 Rp 1.123 6.2% PROFIT IDV
27 150 Diamonds Rp 20.141 Rp 20.431 Rp 21.212 Rp 21.424 Rp 20.223 Rp 20.425 SipShop Rp 20.425 Rp 20.125 Rp 20.415 Rp -6 Rp 10 Rp -16 LOWER Rp 19.030 Rp 1.111 5.8% PROFIT IDV
28 160 Diamonds Rp 21.851 Rp 22.166 Rp 23.141 Rp 23.372 Rp 21.932 Rp 22.151 SipShop Rp 22.151 Rp 21.826 Rp 22.140 Rp -15 Rp 10 Rp -25 LOWER Rp 20.760 Rp 1.091 5.3% PROFIT IDV
29 170 Diamonds Rp 22.913 Rp 23.243 Rp 25.071 Rp 25.322 Rp 22.935 Rp 23.164 SipShop Rp 23.164 Rp 22.825 Rp 23.154 Rp -79 Rp 10 Rp -89 LOWER Rp 22.490 Rp 423 1.9% PROFIT IDV
30 190 Diamonds Rp 25.203 Rp 25.566 Rp 26.998 Rp 27.268 Rp 25.350 Rp 25.604 SipShop Rp 25.604 Rp 25.191 Rp 25.554 Rp 38 Rp 50 Rp -12 LOWER Rp 24.220 Rp 983 4.1% PROFIT IDV
31 200 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
32 280 Diamonds Rp 36.844 Rp 37.375 Rp 38.565 Rp 38.951 Rp 37.032 Rp 37.402 SipShop Rp 37.402 Rp 36.821 Rp 37.351 Rp 27 Rp 50 Rp -23 LOWER Rp 34.600 Rp 2.244 6.5% PROFIT IDV
33 375 Diamonds Rp 49.476 Rp 50.188 Rp 52.065 Rp 52.586 Rp 49.702 Rp 50.199 SipShop Rp 50.199 Rp 49.437 Rp 50.149 Rp 11 Rp 50 Rp -39 LOWER Rp 46.710 Rp 2.766 5.9% PROFIT IDV
34 405 Diamonds Rp 52.867 Rp 53.628 - - Rp 53.119 Rp 53.650 SipShop Rp 53.650 Rp 52.839 Rp 53.600 Rp 22 Rp 50 Rp -28 LOWER Rp 50.170 Rp 2.697 5.4% PROFIT IDV
35 400 Diamonds Rp 52.867 Rp 53.628 Rp 56.888 Rp 57.457 Rp 53.119 Rp 53.650 SipShop Rp 53.650 Rp 52.839 Rp 53.600 Rp 22 Rp 50 Rp -28 LOWER Rp 50.170 Rp 2.697 5.4% PROFIT IDV
36 425 Diamonds Rp 55.277 Rp 56.073 Rp 57.848 Rp 58.426 Rp 55.534 Rp 56.089 SipShop Rp 56.089 Rp 55.243 Rp 56.038 Rp 16 Rp 50 Rp -34 LOWER Rp 51.900 Rp 3.377 6.5% PROFIT IDV
37 475 Diamonds Rp 62.084 Rp 62.978 Rp 65.561 Rp 66.217 Rp 62.370 Rp 62.994 SipShop Rp 62.994 Rp 62.050 Rp 62.944 Rp 16 Rp 50 Rp -34 LOWER Rp 58.820 Rp 3.264 5.5% PROFIT IDV
38 495 Diamonds Rp 64.492 Rp 65.421 Rp 67.489 Rp 68.164 Rp 64.785 Rp 65.433 SipShop Rp 65.433 Rp 64.454 Rp 65.382 Rp 12 Rp 50 Rp -38 LOWER Rp 60.550 Rp 3.942 6.5% PROFIT IDV
39 500 Diamonds Rp 65.347 Rp 66.288 Rp 68.453 Rp 69.138 Rp 65.640 Rp 66.296 SipShop Rp 66.296 Rp 65.305 Rp 66.245 Rp 8 Rp 50 Rp -42 LOWER Rp 61.415 Rp 3.932 6.4% PROFIT IDV
40 510 Diamonds Rp 67.173 Rp 68.140 Rp 70.382 Rp 71.086 Rp 67.349 Rp 68.022 SipShop Rp 68.022 Rp 67.007 Rp 67.972 Rp -118 Rp 50 Rp -168 LOWER Rp 63.145 Rp 4.028 6.4% PROFIT IDV
41 545 Diamonds Rp 71.301 Rp 72.328 - - Rp 71.621 Rp 72.337 SipShop Rp 72.337 Rp 71.260 Rp 72.286 Rp 9 Rp 50 Rp -41 LOWER Rp 67.470 Rp 3.831 5.7% PROFIT IDV
42 565 Diamonds Rp 73.709 Rp 74.770 Rp 77.130 Rp 77.901 Rp 74.036 Rp 74.776 SipShop Rp 74.776 Rp 73.665 Rp 74.726 Rp 6 Rp 50 Rp -44 LOWER Rp 69.200 Rp 4.509 6.5% PROFIT IDV
43 635 Diamonds Rp 82.924 Rp 84.118 Rp 86.771 Rp 87.639 Rp 83.287 Rp 84.120 SipShop Rp 84.120 Rp 82.876 Rp 84.069 Rp 2 Rp 50 Rp -48 LOWER Rp 77.850 Rp 5.074 6.5% PROFIT IDV
44 720 Diamonds Rp 92.142 Rp 93.469 Rp 96.411 Rp 97.375 Rp 92.538 Rp 93.463 SipShop Rp 93.463 Rp 92.086 Rp 93.412 Rp -6 Rp 50 Rp -56 LOWER Rp 86.500 Rp 5.642 6.5% PROFIT IDV
45 725 Diamonds Rp 92.996 Rp 94.335 Rp 97.375 Rp 98.349 Rp 93.393 Rp 94.327 SipShop Rp 94.327 Rp 92.938 Rp 94.276 Rp -8 Rp 50 Rp -58 LOWER Rp 87.365 Rp 5.631 6.4% PROFIT IDV
46 740 Diamonds Rp 95.558 Rp 96.934 Rp 100.269 Rp 101.272 Rp 95.957 Rp 96.917 SipShop Rp 96.917 Rp 95.491 Rp 96.866 Rp -17 Rp 50 Rp -67 LOWER Rp 89.960 Rp 5.598 6.2% PROFIT IDV
47 770 Diamonds Rp 98.900 Rp 100.324 Rp 104.124 Rp 105.165 Rp 99.374 Rp 100.368 SipShop Rp 100.368 Rp 98.844 Rp 100.267 Rp 44 Rp 100 Rp -56 LOWER Rp 93.420 Rp 5.480 5.9% PROFIT IDV
48 790 Diamonds Rp 101.308 Rp 102.767 Rp 106.052 Rp 107.113 Rp 101.789 Rp 102.807 SipShop Rp 102.807 Rp 101.249 Rp 102.707 Rp 40 Rp 100 Rp -60 LOWER Rp 95.150 Rp 6.158 6.5% PROFIT IDV
49 800 Diamonds Rp 103.017 Rp 104.500 Rp 107.982 Rp 109.062 Rp 103.498 Rp 104.533 SipShop Rp 104.533 Rp 102.950 Rp 104.432 Rp 33 Rp 100 Rp -67 LOWER Rp 96.880 Rp 6.137 6.3% PROFIT IDV
50 860 Diamonds Rp 110.525 Rp 112.117 Rp 115.693 Rp 116.850 Rp 111.040 Rp 112.150 SipShop Rp 112.150 Rp 110.459 Rp 112.050 Rp 33 Rp 100 Rp -67 LOWER Rp 103.800 Rp 6.725 6.5% PROFIT IDV
51 930 Diamonds Rp 119.741 Rp 121.465 Rp 125.335 Rp 126.588 Rp 120.291 Rp 121.494 SipShop Rp 121.494 Rp 119.670 Rp 121.393 Rp 29 Rp 100 Rp -71 LOWER Rp 112.450 Rp 7.291 6.5% PROFIT IDV
52 1000 Diamonds Rp 128.958 Rp 130.815 Rp 134.976 Rp 136.326 Rp 129.542 Rp 130.837 SipShop Rp 130.837 Rp 128.881 Rp 130.737 Rp 22 Rp 100 Rp -78 LOWER Rp 121.100 Rp 7.858 6.5% PROFIT IDV
53 1050 Diamonds Rp 135.766 Rp 137.721 Rp 142.689 Rp 144.116 Rp 136.378 Rp 137.742 SipShop Rp 137.742 Rp 135.688 Rp 137.642 Rp 21 Rp 100 Rp -79 LOWER Rp 128.020 Rp 7.746 6.1% PROFIT IDV
54 1075 Diamonds Rp 138.174 Rp 140.164 Rp 144.616 Rp 146.062 Rp 138.793 Rp 140.181 SipShop Rp 140.181 Rp 138.092 Rp 140.081 Rp 17 Rp 100 Rp -83 LOWER Rp 129.750 Rp 8.424 6.5% PROFIT IDV
55 1080 Diamonds Rp 139.027 Rp 141.029 Rp 145.581 Rp 147.037 Rp 139.648 Rp 141.044 SipShop Rp 141.044 Rp 138.943 Rp 140.944 Rp 15 Rp 100 Rp -85 LOWER Rp 130.615 Rp 8.412 6.4% PROFIT IDV
56 1440 Diamonds Rp 184.256 Rp 186.909 Rp 192.821 Rp 194.749 Rp 185.048 Rp 186.898 SipShop Rp 186.898 Rp 184.146 Rp 186.798 Rp -11 Rp 100 Rp -111 LOWER Rp 173.000 Rp 11.256 6.5% PROFIT IDV
57 1450 Diamonds Rp 184.256 Rp 186.909 Rp 192.820 Rp 194.748 Rp 184.555 Rp 186.401 SipShop Rp 186.401 Rp 183.656 Rp 186.301 Rp -508 Rp 100 Rp -608 LOWER Rp 173.000 Rp 11.256 6.5% PROFIT IDV
58 2000 Diamonds Rp 256.199 Rp 259.888 Rp 268.986 Rp 271.676 Rp 257.496 Rp 260.071 SipShop Rp 260.071 Rp 255.886 Rp 259.571 Rp 183 Rp 500 Rp -317 LOWER Rp 241.335 Rp 14.864 6.2% PROFIT IDV
59 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
60 2140 Diamonds Rp 274.643 Rp 278.598 Rp 288.269 Rp 291.152 Rp 275.998 Rp 278.758 SipShop Rp 278.758 Rp 274.307 Rp 278.257 Rp 160 Rp 500 Rp -340 LOWER Rp 258.635 Rp 16.008 6.2% PROFIT IDV
61 2180 Diamonds Rp 275.455 Rp 279.422 Rp 289.230 Rp 292.122 Rp 276.819 Rp 279.587 SipShop Rp 279.587 Rp 275.125 Rp 279.087 Rp 165 Rp 500 Rp -335 LOWER Rp 259.500 Rp 15.955 6.1% PROFIT IDV
62 2200 Diamonds Rp 279.939 Rp 283.970 Rp 293.088 Rp 296.019 Rp 280.977 Rp 283.787 SipShop Rp 283.787 Rp 279.265 Rp 283.286 Rp -183 Rp 500 Rp -683 LOWER Rp 262.960 Rp 16.979 6.5% PROFIT IDV
63 2720 Diamonds Rp 347.986 Rp 352.997 Rp 365.399 Rp 369.053 Rp 349.151 Rp 352.643 SipShop Rp 352.643 Rp 347.144 Rp 352.143 Rp -354 Rp 500 Rp -854 LOWER Rp 326.970 Rp 21.016 6.4% PROFIT IDV
64 3000 Diamonds Rp 382.052 Rp 387.554 Rp 401.070 Rp 405.081 Rp 383.741 Rp 387.578 SipShop Rp 387.578 Rp 381.583 Rp 387.078 Rp 24 Rp 500 Rp -476 LOWER Rp 359.840 Rp 22.212 6.2% PROFIT IDV
65 3640 Diamonds Rp 460.625 Rp 467.258 Rp 482.049 Rp 486.869 Rp 461.345 Rp 465.958 SipShop Rp 465.958 Rp 458.850 Rp 465.457 Rp -1.300 Rp 500 Rp -1.800 LOWER Rp 432.500 Rp 28.125 6.5% PROFIT IDV
66 4000 Diamonds Rp 508.193 Rp 515.511 Rp 531.219 Rp 536.531 Rp 509.688 Rp 514.785 SipShop Rp 514.785 Rp 506.984 Rp 514.285 Rp -726 Rp 500 Rp -1.226 LOWER Rp 476.615 Rp 31.578 6.6% PROFIT IDV
67 4450 Diamonds Rp 566.155 Rp 574.308 Rp 591.960 Rp 597.880 Rp 567.758 Rp 573.436 SipShop Rp 573.436 Rp 564.802 Rp 572.935 Rp -872 Rp 500 Rp -1.372 LOWER Rp 531.110 Rp 35.045 6.6% PROFIT IDV
68 5500 Diamonds Rp 699.688 Rp 709.764 Rp 731.752 Rp 739.070 Rp 701.544 Rp 708.559 SipShop Rp 708.559 Rp 698.007 Rp 708.058 Rp -1.205 Rp 500 Rp -1.705 LOWER Rp 656.535 Rp 43.153 6.6% PROFIT IDV
69 6000 Diamonds Rp 762.779 Rp 773.763 Rp 798.275 Rp 806.258 Rp 764.741 Rp 772.388 SipShop Rp 772.388 Rp 760.930 Rp 771.887 Rp -1.375 Rp 500 Rp -1.875 LOWER Rp 716.220 Rp 46.559 6.5% PROFIT IDV
70 6480 Diamonds Rp 825.528 Rp 837.416 Rp 862.874 Rp 871.503 Rp 827.640 Rp 835.916 SipShop Rp 835.916 Rp 823.556 Rp 835.415 Rp -1.500 Rp 500 Rp -2.000 LOWER Rp 774.175 Rp 51.353 6.6% PROFIT IDV
71 7290 Diamonds Rp 924.522 Rp 937.835 Rp 964.097 Rp 973.738 Rp 926.837 Rp 936.105 SipShop Rp 936.105 Rp 922.323 Rp 935.604 Rp -1.730 Rp 500 Rp -2.230 LOWER Rp 866.730 Rp 57.792 6.7% PROFIT IDV
72 8010 Diamonds Rp 1.015.149 Rp 1.029.767 Rp 1.060.507 Rp 1.071.112 Rp 1.019.347 Rp 1.029.540 SipShop Rp 1.029.540 Rp 1.013.939 Rp 1.028.540 Rp -227 Rp 1.000 Rp -1.227 LOWER Rp 953.230 Rp 61.919 6.5% PROFIT IDV
73 9800 Diamonds Rp 1.243.988 Rp 1.261.901 Rp 1.299.605 Rp 1.312.601 Rp 1.248.208 Rp 1.260.690 SipShop Rp 1.260.690 Rp 1.241.807 Rp 1.259.689 Rp -1.211 Rp 1.000 Rp -2.211 LOWER Rp 1.167.750 Rp 76.238 6.5% PROFIT IDV
74 14580 Diamonds Rp 1.846.820 Rp 1.873.414 Rp 1.928.193 Rp 1.947.475 Rp 1.853.647 Rp 1.872.183 SipShop Rp 1.872.183 Rp 1.844.620 Rp 1.871.183 Rp -1.231 Rp 1.000 Rp -2.231 LOWER Rp 1.733.460 Rp 113.360 6.5% PROFIT IDV
75 36500 Diamonds Rp 4.623.599 Rp 4.690.179 Rp 4.820.483 Rp 4.868.688 Rp 4.639.201 Rp 4.685.593 SipShop Rp 4.685.593 Rp 4.618.092 Rp 4.684.593 Rp -4.586 Rp 1.000 Rp -5.586 LOWER Rp 4.338.840 Rp 284.759 6.6% PROFIT IDV
76 73100 Diamonds Rp 9.261.168 Rp 9.394.529 Rp 9.640.965 Rp 9.737.375 Rp 9.291.451 Rp 9.384.366 SipShop Rp 9.384.366 Rp 9.250.163 Rp 9.383.365 Rp -10.163 Rp 1.000 Rp -11.163 LOWER Rp 8.688.060 Rp 573.108 6.6% 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.