Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-26
76
Total Variants
63
Lower
13
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 1.836 Rp 1.862 Rp 1.930 Rp 1.949 Rp 1.852 Rp 1.871 SipShop Rp 1.871 Rp 1.834 Rp 1.860 Rp 9 Rp 10 Rp -1 KEEP Rp 1.730 Rp 106 6.1% PROFIT IDV
6 70 Diamonds Rp 9.181 Rp 9.313 Rp 9.642 Rp 9.738 Rp 9.221 Rp 9.313 SipShop Rp 9.313 Rp 9.170 Rp 9.302 Rp 0 Rp 10 Rp -10 LOWER Rp 8.650 Rp 531 6.1% PROFIT IDV
7 100 Diamonds Rp 13.614 Rp 13.810 Rp 15.430 Rp 15.584 Rp 13.660 Rp 13.797 SipShop Rp 13.797 Rp 13.591 Rp 13.787 Rp -13 Rp 10 Rp -23 LOWER Rp 13.840 Rp -226 -1.6% LOSS IDV
8 140 Diamonds Rp 18.374 Rp 18.639 Rp 19.283 Rp 19.476 Rp 18.442 Rp 18.626 SipShop Rp 18.626 Rp 18.351 Rp 18.615 Rp -13 Rp 10 Rp -23 LOWER Rp 17.300 Rp 1.074 6.2% 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 40.182 Rp 40.761 - - Rp 40.363 Rp 40.767 SipShop Rp 40.767 Rp 40.138 Rp 40.716 Rp 6 Rp 50 Rp -44 LOWER Rp 38.060 Rp 2.122 5.6% PROFIT IDV
11 355 Diamonds Rp 45.977 Rp 46.639 Rp 48.206 Rp 48.688 Rp 46.105 Rp 46.566 SipShop Rp 46.566 Rp 45.855 Rp 46.515 Rp -73 Rp 50 Rp -123 LOWER Rp 43.250 Rp 2.727 6.3% PROFIT IDV
12 360 Diamonds Rp 46.829 Rp 47.503 Rp 49.171 Rp 49.663 Rp 47.028 Rp 47.498 SipShop Rp 47.498 Rp 46.774 Rp 47.448 Rp -5 Rp 50 Rp -55 LOWER Rp 44.115 Rp 2.714 6.2% PROFIT IDV
13 10 Diamonds Rp 1.697 Rp 1.721 Rp 1.930 Rp 1.949 Rp 1.715 Rp 1.732 SipShop Rp 1.732 Rp 1.697 Rp 1.721 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp -33 -1.9% LOSS IDV
14 15 Diamonds Rp 2.549 Rp 2.586 Rp 2.894 Rp 2.923 Rp 2.570 Rp 2.596 SipShop Rp 2.596 Rp 2.549 Rp 2.586 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -46 -1.8% LOSS IDV
15 20 Diamonds Rp 3.400 Rp 3.449 Rp 3.859 Rp 3.898 Rp 3.425 Rp 3.459 SipShop Rp 3.459 Rp 3.400 Rp 3.449 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -60 -1.7% LOSS IDV
16 25 Diamonds Rp 4.250 Rp 4.311 Rp 4.823 Rp 4.871 Rp 4.279 Rp 4.322 SipShop Rp 4.322 Rp 4.250 Rp 4.311 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp -75 -1.7% LOSS IDV
17 30 Diamonds Rp 5.101 Rp 5.174 Rp 5.788 Rp 5.846 Rp 5.134 Rp 5.185 SipShop Rp 5.185 Rp 5.101 Rp 5.174 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp -89 -1.7% LOSS IDV
18 40 Diamonds Rp 6.367 Rp 6.459 Rp 7.717 Rp 7.794 Rp 6.398 Rp 6.462 SipShop Rp 6.462 Rp 6.360 Rp 6.452 Rp 3 Rp 10 Rp -7 LOWER Rp 6.920 Rp -553 -8.0% LOSS IDV
19 50 Diamonds Rp 6.802 Rp 6.900 Rp 7.714 Rp 7.791 Rp 6.842 Rp 6.910 SipShop Rp 6.910 Rp 6.802 Rp 6.900 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -118 -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 10.047 Rp 10.192 Rp 10.607 Rp 10.713 Rp 10.090 Rp 10.191 SipShop Rp 10.191 Rp 10.036 Rp 10.181 Rp -1 Rp 10 Rp -11 LOWER Rp 9.515 Rp 532 5.6% PROFIT IDV
22 80 Diamonds Rp 10.898 Rp 11.055 Rp 11.571 Rp 11.687 Rp 10.944 Rp 11.053 SipShop Rp 11.053 Rp 10.886 Rp 11.043 Rp -2 Rp 10 Rp -12 LOWER Rp 10.380 Rp 518 5.0% PROFIT IDV
23 90 Diamonds Rp 12.605 Rp 12.787 Rp 13.501 Rp 13.636 Rp 12.659 Rp 12.786 SipShop Rp 12.786 Rp 12.594 Rp 12.775 Rp -1 Rp 10 Rp -11 LOWER Rp 12.110 Rp 495 4.1% PROFIT IDV
24 120 Diamonds Rp 16.008 Rp 16.239 Rp 17.356 Rp 17.530 Rp 16.077 Rp 16.238 SipShop Rp 16.238 Rp 15.997 Rp 16.227 Rp -1 Rp 10 Rp -11 LOWER Rp 15.570 Rp 438 2.8% PROFIT IDV
25 130 Diamonds Rp 17.709 Rp 17.964 Rp 19.285 Rp 19.478 Rp 17.786 Rp 17.964 SipShop Rp 17.964 Rp 17.699 Rp 17.954 Rp 0 Rp 10 Rp -10 LOWER Rp 17.300 Rp 409 2.4% PROFIT IDV
26 145 Diamonds Rp 19.251 Rp 19.528 Rp 20.248 Rp 20.450 Rp 19.324 Rp 19.517 SipShop Rp 19.517 Rp 19.230 Rp 19.507 Rp -11 Rp 10 Rp -21 LOWER Rp 18.165 Rp 1.086 6.0% PROFIT IDV
27 150 Diamonds Rp 20.103 Rp 20.392 Rp 21.212 Rp 21.424 Rp 20.179 Rp 20.381 SipShop Rp 20.381 Rp 20.081 Rp 20.370 Rp -11 Rp 10 Rp -21 LOWER Rp 19.030 Rp 1.073 5.6% PROFIT IDV
28 160 Diamonds Rp 21.805 Rp 22.119 Rp 23.141 Rp 23.372 Rp 21.888 Rp 22.107 SipShop Rp 22.107 Rp 21.783 Rp 22.097 Rp -12 Rp 10 Rp -22 LOWER Rp 20.760 Rp 1.045 5.0% PROFIT IDV
29 170 Diamonds Rp 22.814 Rp 23.143 Rp 25.071 Rp 25.322 Rp 22.913 Rp 23.142 SipShop Rp 23.142 Rp 22.803 Rp 23.131 Rp -1 Rp 10 Rp -11 LOWER Rp 22.490 Rp 324 1.4% PROFIT IDV
30 190 Diamonds Rp 25.168 Rp 25.530 Rp 26.998 Rp 27.268 Rp 25.306 Rp 25.559 SipShop Rp 25.559 Rp 25.146 Rp 25.508 Rp 29 Rp 50 Rp -21 LOWER Rp 24.220 Rp 948 3.9% 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 36.778 Rp 37.308 Rp 38.565 Rp 38.951 Rp 36.940 Rp 37.309 SipShop Rp 37.309 Rp 36.730 Rp 37.259 Rp 1 Rp 50 Rp -49 LOWER Rp 34.600 Rp 2.178 6.3% PROFIT IDV
33 375 Diamonds Rp 49.381 Rp 50.092 Rp 52.065 Rp 52.586 Rp 49.592 Rp 50.088 SipShop Rp 50.088 Rp 49.327 Rp 50.037 Rp -4 Rp 50 Rp -54 LOWER Rp 46.710 Rp 2.671 5.7% PROFIT IDV
34 405 Diamonds Rp 52.784 Rp 53.544 - - Rp 52.990 Rp 53.520 SipShop Rp 53.520 Rp 52.710 Rp 53.469 Rp -24 Rp 50 Rp -74 LOWER Rp 50.170 Rp 2.614 5.2% PROFIT IDV
35 400 Diamonds Rp 52.839 Rp 53.600 Rp 56.888 Rp 57.457 Rp 53.009 Rp 53.539 SipShop Rp 53.539 Rp 52.729 Rp 53.488 Rp -61 Rp 50 Rp -111 LOWER Rp 50.170 Rp 2.669 5.3% PROFIT IDV
36 425 Diamonds Rp 55.178 Rp 55.973 Rp 57.848 Rp 58.426 Rp 55.393 Rp 55.947 SipShop Rp 55.947 Rp 55.103 Rp 55.896 Rp -26 Rp 50 Rp -76 LOWER Rp 51.900 Rp 3.278 6.3% PROFIT IDV
37 475 Diamonds Rp 61.984 Rp 62.877 Rp 65.561 Rp 66.217 Rp 62.254 Rp 62.877 SipShop Rp 62.877 Rp 61.935 Rp 62.827 Rp 0 Rp 50 Rp -50 LOWER Rp 58.820 Rp 3.164 5.4% PROFIT IDV
38 495 Diamonds Rp 64.377 Rp 65.304 Rp 67.489 Rp 68.164 Rp 64.621 Rp 65.267 SipShop Rp 65.267 Rp 64.291 Rp 65.217 Rp -37 Rp 50 Rp -87 LOWER Rp 60.550 Rp 3.827 6.3% PROFIT IDV
39 500 Diamonds Rp 65.229 Rp 66.168 Rp 68.453 Rp 69.138 Rp 65.476 Rp 66.131 SipShop Rp 66.131 Rp 65.142 Rp 66.080 Rp -37 Rp 50 Rp -87 LOWER Rp 61.415 Rp 3.814 6.2% PROFIT IDV
40 510 Diamonds Rp 66.931 Rp 67.895 Rp 70.382 Rp 71.086 Rp 67.185 Rp 67.857 SipShop Rp 67.857 Rp 66.844 Rp 67.807 Rp -38 Rp 50 Rp -88 LOWER Rp 63.145 Rp 3.786 6.0% PROFIT IDV
41 545 Diamonds Rp 71.183 Rp 72.208 - - Rp 71.445 Rp 72.159 SipShop Rp 72.159 Rp 71.085 Rp 72.109 Rp -49 Rp 50 Rp -99 LOWER Rp 67.470 Rp 3.713 5.5% PROFIT IDV
42 565 Diamonds Rp 73.577 Rp 74.637 Rp 77.130 Rp 77.901 Rp 73.849 Rp 74.587 SipShop Rp 74.587 Rp 73.478 Rp 74.536 Rp -50 Rp 50 Rp -100 LOWER Rp 69.200 Rp 4.377 6.3% PROFIT IDV
43 635 Diamonds Rp 82.777 Rp 83.969 Rp 86.771 Rp 87.639 Rp 83.077 Rp 83.908 SipShop Rp 83.908 Rp 82.667 Rp 83.857 Rp -61 Rp 50 Rp -111 LOWER Rp 77.850 Rp 4.927 6.3% PROFIT IDV
44 720 Diamonds Rp 91.977 Rp 93.301 Rp 96.411 Rp 97.375 Rp 92.182 Rp 93.104 SipShop Rp 93.104 Rp 91.733 Rp 93.054 Rp -197 Rp 50 Rp -247 LOWER Rp 86.500 Rp 5.477 6.3% PROFIT IDV
45 725 Diamonds Rp 92.829 Rp 94.166 Rp 97.375 Rp 98.349 Rp 93.157 Rp 94.089 SipShop Rp 94.089 Rp 92.704 Rp 94.039 Rp -77 Rp 50 Rp -127 LOWER Rp 87.365 Rp 5.464 6.3% PROFIT IDV
46 740 Diamonds Rp 95.381 Rp 96.754 Rp 100.269 Rp 101.272 Rp 95.721 Rp 96.678 SipShop Rp 96.678 Rp 95.256 Rp 96.628 Rp -76 Rp 50 Rp -126 LOWER Rp 89.960 Rp 5.421 6.0% PROFIT IDV
47 770 Diamonds Rp 98.735 Rp 100.157 Rp 104.124 Rp 105.165 Rp 99.127 Rp 100.118 SipShop Rp 100.118 Rp 98.598 Rp 100.018 Rp -39 Rp 100 Rp -139 LOWER Rp 93.420 Rp 5.315 5.7% PROFIT IDV
48 790 Diamonds Rp 101.128 Rp 102.584 Rp 106.052 Rp 107.113 Rp 101.530 Rp 102.545 SipShop Rp 102.545 Rp 100.990 Rp 102.444 Rp -39 Rp 100 Rp -139 LOWER Rp 95.150 Rp 5.978 6.3% PROFIT IDV
49 800 Diamonds Rp 102.830 Rp 104.311 Rp 107.982 Rp 109.062 Rp 103.240 Rp 104.272 SipShop Rp 104.272 Rp 102.693 Rp 104.172 Rp -39 Rp 100 Rp -139 LOWER Rp 96.880 Rp 5.950 6.1% PROFIT IDV
50 860 Diamonds Rp 110.328 Rp 111.917 Rp 115.693 Rp 116.850 Rp 110.758 Rp 111.866 SipShop Rp 111.866 Rp 110.179 Rp 111.766 Rp -51 Rp 100 Rp -151 LOWER Rp 103.800 Rp 6.528 6.3% PROFIT IDV
51 930 Diamonds Rp 119.527 Rp 121.248 Rp 125.335 Rp 126.588 Rp 120.005 Rp 121.205 SipShop Rp 121.205 Rp 119.385 Rp 121.104 Rp -43 Rp 100 Rp -143 LOWER Rp 112.450 Rp 7.077 6.3% PROFIT IDV
52 1000 Diamonds Rp 128.728 Rp 130.582 Rp 134.976 Rp 136.326 Rp 129.214 Rp 130.506 SipShop Rp 130.506 Rp 128.554 Rp 130.405 Rp -76 Rp 100 Rp -176 LOWER Rp 121.100 Rp 7.628 6.3% PROFIT IDV
53 1050 Diamonds Rp 135.688 Rp 137.642 Rp 142.689 Rp 144.116 Rp 136.039 Rp 137.399 SipShop Rp 137.399 Rp 135.349 Rp 137.298 Rp -243 Rp 100 Rp -343 LOWER Rp 128.020 Rp 7.668 6.0% PROFIT IDV
54 1075 Diamonds Rp 137.927 Rp 139.913 Rp 144.616 Rp 146.062 Rp 138.440 Rp 139.824 SipShop Rp 139.824 Rp 137.740 Rp 139.723 Rp -89 Rp 100 Rp -189 LOWER Rp 129.750 Rp 8.177 6.3% PROFIT IDV
55 1080 Diamonds Rp 138.779 Rp 140.777 Rp 145.581 Rp 147.037 Rp 139.318 Rp 140.711 SipShop Rp 140.711 Rp 138.614 Rp 140.610 Rp -66 Rp 100 Rp -166 LOWER Rp 130.615 Rp 8.164 6.3% PROFIT IDV
56 1450 Diamonds Rp 183.656 Rp 186.301 Rp 192.820 Rp 194.748 Rp 184.334 Rp 186.177 SipShop Rp 186.177 Rp 183.435 Rp 186.076 Rp -124 Rp 100 Rp -224 LOWER Rp 173.000 Rp 10.656 6.2% PROFIT IDV
57 1440 Diamonds Rp 183.927 Rp 186.576 Rp 192.821 Rp 194.749 Rp 184.577 Rp 186.423 SipShop Rp 186.423 Rp 183.678 Rp 186.323 Rp -153 Rp 100 Rp -253 LOWER Rp 173.000 Rp 10.927 6.3% PROFIT IDV
58 2000 Diamonds Rp 255.590 Rp 259.270 Rp 268.986 Rp 271.676 Rp 256.902 Rp 259.471 SipShop Rp 259.471 Rp 255.294 Rp 258.970 Rp 201 Rp 500 Rp -299 LOWER Rp 241.335 Rp 14.255 5.9% 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 273.990 Rp 277.935 Rp 288.269 Rp 291.152 Rp 275.360 Rp 278.114 SipShop Rp 278.114 Rp 273.673 Rp 277.614 Rp 179 Rp 500 Rp -321 LOWER Rp 258.635 Rp 15.355 5.9% PROFIT IDV
61 2180 Diamonds Rp 275.125 Rp 279.087 Rp 289.230 Rp 292.122 Rp 276.488 Rp 279.253 SipShop Rp 279.253 Rp 274.795 Rp 278.752 Rp 166 Rp 500 Rp -334 LOWER Rp 259.500 Rp 15.625 6.0% PROFIT IDV
62 2200 Diamonds Rp 278.936 Rp 282.953 Rp 293.088 Rp 296.019 Rp 280.317 Rp 283.120 SipShop Rp 283.120 Rp 278.608 Rp 282.620 Rp 167 Rp 500 Rp -333 LOWER Rp 262.960 Rp 15.976 6.1% PROFIT IDV
63 2720 Diamonds Rp 346.737 Rp 351.730 Rp 365.399 Rp 369.053 Rp 348.337 Rp 351.820 SipShop Rp 351.820 Rp 346.332 Rp 351.319 Rp 90 Rp 500 Rp -410 LOWER Rp 326.970 Rp 19.767 6.0% PROFIT IDV
64 3000 Diamonds Rp 381.145 Rp 386.633 Rp 401.070 Rp 405.081 Rp 382.861 Rp 386.690 SipShop Rp 386.690 Rp 380.707 Rp 386.189 Rp 57 Rp 500 Rp -443 LOWER Rp 359.840 Rp 21.305 5.9% PROFIT IDV
65 3640 Diamonds Rp 460.625 Rp 467.258 Rp 482.049 Rp 486.869 Rp 460.794 Rp 465.402 SipShop Rp 465.402 Rp 458.302 Rp 464.902 Rp -1.856 Rp 500 Rp -2.356 LOWER Rp 432.500 Rp 28.125 6.5% PROFIT IDV
66 4000 Diamonds Rp 506.382 Rp 513.674 Rp 531.219 Rp 536.531 Rp 508.480 Rp 513.565 SipShop Rp 513.565 Rp 505.781 Rp 513.064 Rp -109 Rp 500 Rp -609 LOWER Rp 476.615 Rp 29.767 6.2% PROFIT IDV
67 4450 Diamonds Rp 564.134 Rp 572.258 Rp 591.960 Rp 597.880 Rp 566.425 Rp 572.089 SipShop Rp 572.089 Rp 563.474 Rp 571.588 Rp -169 Rp 500 Rp -669 LOWER Rp 531.110 Rp 33.024 6.2% PROFIT IDV
68 5500 Diamonds Rp 697.186 Rp 707.225 Rp 731.752 Rp 739.070 Rp 699.912 Rp 706.911 SipShop Rp 706.911 Rp 696.383 Rp 706.411 Rp -314 Rp 500 Rp -814 LOWER Rp 656.535 Rp 40.651 6.2% PROFIT IDV
69 6000 Diamonds Rp 760.044 Rp 770.989 Rp 798.275 Rp 806.258 Rp 763.658 Rp 771.295 SipShop Rp 771.295 Rp 759.853 Rp 770.795 Rp 306 Rp 500 Rp -194 LOWER Rp 716.220 Rp 43.824 6.1% PROFIT IDV
70 6480 Diamonds Rp 823.556 Rp 835.415 Rp 862.874 Rp 871.503 Rp 826.661 Rp 834.928 SipShop Rp 834.928 Rp 822.582 Rp 834.427 Rp -487 Rp 500 Rp -987 LOWER Rp 774.175 Rp 49.381 6.4% PROFIT IDV
71 7290 Diamonds Rp 921.228 Rp 934.494 Rp 964.097 Rp 973.738 Rp 924.642 Rp 933.888 SipShop Rp 933.888 Rp 920.138 Rp 933.388 Rp -606 Rp 500 Rp -1.106 LOWER Rp 866.730 Rp 54.498 6.3% PROFIT IDV
72 8010 Diamonds Rp 1.012.734 Rp 1.027.317 Rp 1.060.507 Rp 1.071.112 Rp 1.016.932 Rp 1.027.101 SipShop Rp 1.027.101 Rp 1.011.534 Rp 1.026.100 Rp -216 Rp 1.000 Rp -1.216 LOWER Rp 953.230 Rp 59.504 6.2% PROFIT IDV
73 9800 Diamonds Rp 1.240.340 Rp 1.258.201 Rp 1.299.605 Rp 1.312.601 Rp 1.245.943 Rp 1.258.402 SipShop Rp 1.258.402 Rp 1.239.552 Rp 1.257.402 Rp 201 Rp 1.000 Rp -799 LOWER Rp 1.167.750 Rp 72.590 6.2% PROFIT IDV
74 14580 Diamonds Rp 1.842.430 Rp 1.868.961 Rp 1.928.193 Rp 1.947.475 Rp 1.849.256 Rp 1.867.749 SipShop Rp 1.867.749 Rp 1.840.249 Rp 1.866.749 Rp -1.212 Rp 1.000 Rp -2.212 LOWER Rp 1.733.460 Rp 108.970 6.3% PROFIT IDV
75 36500 Diamonds Rp 4.612.616 Rp 4.679.038 Rp 4.820.483 Rp 4.868.688 Rp 4.628.232 Rp 4.674.514 SipShop Rp 4.674.514 Rp 4.607.170 Rp 4.673.513 Rp -4.524 Rp 1.000 Rp -5.524 LOWER Rp 4.338.840 Rp 273.776 6.3% PROFIT IDV
76 73100 Diamonds Rp 9.239.166 Rp 9.372.210 Rp 9.640.965 Rp 9.737.375 Rp 9.269.372 Rp 9.362.066 SipShop Rp 9.362.066 Rp 9.228.180 Rp 9.361.066 Rp -10.144 Rp 1.000 Rp -11.144 LOWER Rp 8.688.060 Rp 551.106 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.