Kepo.id Price Monitor — Free Fire

Report generated: 2026-08-31
76
Total Variants
66
Lower
10
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 25.357 Rp 25.722 Rp 29.447 Rp 29.741 Rp 25.243 Rp 25.495 SipShop Rp 25.495 Rp 25.083 Rp 25.444 Rp -227 Rp 50 Rp -277 LOWER - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 75.673 Rp 76.430 SipShop Rp 76.430 Rp 75.295 Rp 76.379 Rp -782 Rp 50 Rp -832 LOWER - - - - -
3 BP Card Rp 41.996 Rp 42.601 Rp 44.141 Rp 44.582 Rp 42.224 Rp 42.646 SipShop Rp 42.646 Rp 41.991 Rp 42.596 Rp 45 Rp 50 Rp -5 LOWER - - - - -
4 5 Diamonds Rp 837 Rp 849 Rp 965 Rp 975 Rp 851 Rp 860 SipShop Rp 860 Rp 837 Rp 849 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp -28 -3.2% LOSS IDV
5 12 Diamonds Rp 1.824 Rp 1.850 Rp 1.930 Rp 1.949 Rp 1.839 Rp 1.857 SipShop Rp 1.857 Rp 1.820 Rp 1.846 Rp 7 Rp 10 Rp -3 LOWER Rp 1.730 Rp 94 5.4% PROFIT IDV
6 70 Diamonds Rp 9.141 Rp 9.273 Rp 9.642 Rp 9.738 Rp 9.169 Rp 9.261 SipShop Rp 9.261 Rp 9.119 Rp 9.250 Rp -12 Rp 10 Rp -22 LOWER Rp 8.650 Rp 491 5.7% PROFIT IDV
7 100 Diamonds Rp 13.439 Rp 13.633 Rp 15.430 Rp 15.584 Rp 13.497 Rp 13.632 SipShop Rp 13.632 Rp 13.428 Rp 13.621 Rp -1 Rp 10 Rp -11 LOWER Rp 13.840 Rp -401 -2.9% LOSS IDV
8 140 Diamonds Rp 18.286 Rp 18.549 Rp 19.283 Rp 19.476 Rp 18.337 Rp 18.520 SipShop Rp 18.520 Rp 18.247 Rp 18.510 Rp -29 Rp 10 Rp -39 LOWER Rp 17.300 Rp 986 5.7% 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 39.923 Rp 40.498 - - Rp 40.059 Rp 40.460 SipShop Rp 40.460 Rp 39.836 Rp 40.410 Rp -38 Rp 50 Rp -88 LOWER Rp 38.060 Rp 1.863 4.9% PROFIT IDV
11 355 Diamonds Rp 45.735 Rp 46.394 Rp 48.206 Rp 48.688 Rp 45.829 Rp 46.287 SipShop Rp 46.287 Rp 45.580 Rp 46.236 Rp -107 Rp 50 Rp -157 LOWER Rp 43.250 Rp 2.485 5.7% PROFIT IDV
12 360 Diamonds Rp 46.545 Rp 47.215 Rp 49.171 Rp 49.663 Rp 46.688 Rp 47.155 SipShop Rp 47.155 Rp 46.436 Rp 47.105 Rp -60 Rp 50 Rp -110 LOWER Rp 44.115 Rp 2.430 5.5% PROFIT IDV
13 10 Diamonds Rp 1.678 Rp 1.702 Rp 1.930 Rp 1.949 Rp 1.696 Rp 1.713 SipShop Rp 1.713 Rp 1.678 Rp 1.702 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp -52 -3.0% LOSS IDV
14 15 Diamonds Rp 2.518 Rp 2.554 Rp 2.894 Rp 2.923 Rp 2.540 Rp 2.565 SipShop Rp 2.565 Rp 2.518 Rp 2.554 Rp 11 Rp 10 Rp 1 KEEP Rp 2.595 Rp -77 -3.0% LOSS IDV
15 20 Diamonds Rp 3.360 Rp 3.408 Rp 3.859 Rp 3.898 Rp 3.385 Rp 3.419 SipShop Rp 3.419 Rp 3.360 Rp 3.408 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp -100 -2.9% LOSS IDV
16 25 Diamonds Rp 4.201 Rp 4.261 Rp 4.823 Rp 4.871 Rp 4.230 Rp 4.272 SipShop Rp 4.272 Rp 4.201 Rp 4.261 Rp 11 Rp 10 Rp 1 KEEP Rp 4.325 Rp -124 -2.9% LOSS IDV
17 30 Diamonds Rp 5.043 Rp 5.116 Rp 5.788 Rp 5.846 Rp 5.075 Rp 5.126 SipShop Rp 5.126 Rp 5.043 Rp 5.116 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp -147 -2.8% LOSS IDV
18 40 Diamonds Rp 6.324 Rp 6.415 Rp 7.717 Rp 7.794 Rp 6.349 Rp 6.412 SipShop Rp 6.412 Rp 6.311 Rp 6.402 Rp -3 Rp 10 Rp -13 LOWER Rp 6.920 Rp -596 -8.6% LOSS IDV
19 50 Diamonds Rp 6.715 Rp 6.812 Rp 7.714 Rp 7.791 Rp 6.749 Rp 6.816 SipShop Rp 6.816 Rp 6.709 Rp 6.806 Rp 4 Rp 10 Rp -6 LOWER Rp 6.920 Rp -205 -3.0% 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 9.982 Rp 10.126 Rp 10.607 Rp 10.713 Rp 10.014 Rp 10.114 SipShop Rp 10.114 Rp 9.960 Rp 10.103 Rp -12 Rp 10 Rp -22 LOWER Rp 9.515 Rp 467 4.9% PROFIT IDV
22 80 Diamonds Rp 10.824 Rp 10.980 Rp 11.571 Rp 11.687 Rp 10.859 Rp 10.968 SipShop Rp 10.968 Rp 10.802 Rp 10.958 Rp -12 Rp 10 Rp -22 LOWER Rp 10.380 Rp 444 4.3% PROFIT IDV
23 90 Diamonds Rp 12.511 Rp 12.691 Rp 13.501 Rp 13.636 Rp 12.554 Rp 12.680 SipShop Rp 12.680 Rp 12.490 Rp 12.670 Rp -11 Rp 10 Rp -21 LOWER Rp 12.110 Rp 401 3.3% PROFIT IDV
24 120 Diamonds Rp 15.865 Rp 16.093 Rp 17.356 Rp 17.530 Rp 15.917 Rp 16.076 SipShop Rp 16.076 Rp 15.837 Rp 16.065 Rp -17 Rp 10 Rp -27 LOWER Rp 15.570 Rp 295 1.9% PROFIT IDV
25 130 Diamonds Rp 17.548 Rp 17.801 Rp 19.285 Rp 19.478 Rp 17.607 Rp 17.783 SipShop Rp 17.783 Rp 17.520 Rp 17.772 Rp -18 Rp 10 Rp -28 LOWER Rp 17.300 Rp 248 1.4% PROFIT IDV
26 145 Diamonds Rp 19.132 Rp 19.408 Rp 20.248 Rp 20.450 Rp 19.182 Rp 19.374 SipShop Rp 19.374 Rp 19.089 Rp 19.364 Rp -34 Rp 10 Rp -44 LOWER Rp 18.165 Rp 967 5.3% PROFIT IDV
27 150 Diamonds Rp 19.974 Rp 20.262 Rp 21.212 Rp 21.424 Rp 20.027 Rp 20.227 SipShop Rp 20.227 Rp 19.930 Rp 20.217 Rp -35 Rp 10 Rp -45 LOWER Rp 19.030 Rp 944 5.0% PROFIT IDV
28 160 Diamonds Rp 21.657 Rp 21.969 Rp 23.141 Rp 23.372 Rp 21.717 Rp 21.934 SipShop Rp 21.934 Rp 21.612 Rp 21.923 Rp -35 Rp 10 Rp -45 LOWER Rp 20.760 Rp 897 4.3% PROFIT IDV
29 170 Diamonds Rp 22.584 Rp 22.909 Rp 25.071 Rp 25.322 Rp 22.660 Rp 22.887 SipShop Rp 22.887 Rp 22.552 Rp 22.877 Rp -22 Rp 10 Rp -32 LOWER Rp 22.490 Rp 94 0.4% PROFIT IDV
30 190 Diamonds Rp 24.971 Rp 25.331 Rp 26.998 Rp 27.268 Rp 25.080 Rp 25.331 SipShop Rp 25.331 Rp 24.922 Rp 25.281 Rp 0 Rp 50 Rp -50 LOWER Rp 24.220 Rp 751 3.1% 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 36.559 Rp 37.085 Rp 38.565 Rp 38.951 Rp 36.680 Rp 37.047 SipShop Rp 37.047 Rp 36.471 Rp 36.996 Rp -38 Rp 50 Rp -88 LOWER Rp 34.600 Rp 1.959 5.7% PROFIT IDV
33 375 Diamonds Rp 49.068 Rp 49.775 Rp 52.065 Rp 52.586 Rp 49.222 Rp 49.714 SipShop Rp 49.714 Rp 48.958 Rp 49.663 Rp -61 Rp 50 Rp -111 LOWER Rp 46.710 Rp 2.358 5.0% PROFIT IDV
34 405 Diamonds Rp 52.423 Rp 53.178 - - Rp 52.586 Rp 53.112 SipShop Rp 53.112 Rp 52.308 Rp 53.061 Rp -66 Rp 50 Rp -116 LOWER Rp 50.170 Rp 2.253 4.5% PROFIT IDV
35 400 Diamonds Rp 52.423 Rp 53.178 Rp 56.888 Rp 57.457 Rp 52.586 Rp 53.112 SipShop Rp 53.112 Rp 52.308 Rp 53.061 Rp -66 Rp 50 Rp -116 LOWER Rp 50.170 Rp 2.253 4.5% PROFIT IDV
36 425 Diamonds Rp 54.849 Rp 55.639 Rp 57.848 Rp 58.426 Rp 55.006 Rp 55.556 SipShop Rp 55.556 Rp 54.718 Rp 55.506 Rp -83 Rp 50 Rp -133 LOWER Rp 51.900 Rp 2.949 5.7% PROFIT IDV
37 475 Diamonds Rp 61.568 Rp 62.455 Rp 65.561 Rp 66.217 Rp 61.749 Rp 62.366 SipShop Rp 62.366 Rp 61.431 Rp 62.316 Rp -89 Rp 50 Rp -139 LOWER Rp 58.820 Rp 2.748 4.7% PROFIT IDV
38 495 Diamonds Rp 64.038 Rp 64.960 Rp 67.489 Rp 68.164 Rp 64.169 Rp 64.811 SipShop Rp 64.811 Rp 63.841 Rp 64.760 Rp -149 Rp 50 Rp -199 LOWER Rp 60.550 Rp 3.488 5.8% PROFIT IDV
39 500 Diamonds Rp 64.881 Rp 65.815 Rp 68.453 Rp 69.138 Rp 65.014 Rp 65.664 SipShop Rp 65.664 Rp 64.682 Rp 65.613 Rp -151 Rp 50 Rp -201 LOWER Rp 61.415 Rp 3.466 5.6% PROFIT IDV
40 510 Diamonds Rp 66.518 Rp 67.476 Rp 70.382 Rp 71.086 Rp 66.703 Rp 67.370 SipShop Rp 67.370 Rp 66.364 Rp 67.320 Rp -106 Rp 50 Rp -156 LOWER Rp 63.145 Rp 3.373 5.3% PROFIT IDV
41 545 Diamonds Rp 70.713 Rp 71.731 - - Rp 70.912 Rp 71.621 SipShop Rp 71.621 Rp 70.555 Rp 71.571 Rp -110 Rp 50 Rp -160 LOWER Rp 67.470 Rp 3.243 4.8% PROFIT IDV
42 565 Diamonds Rp 73.191 Rp 74.245 Rp 77.130 Rp 77.901 Rp 73.332 Rp 74.065 SipShop Rp 74.065 Rp 72.964 Rp 74.015 Rp -180 Rp 50 Rp -230 LOWER Rp 69.200 Rp 3.991 5.8% PROFIT IDV
43 635 Diamonds Rp 82.285 Rp 83.470 Rp 86.771 Rp 87.639 Rp 82.495 Rp 83.320 SipShop Rp 83.320 Rp 82.087 Rp 83.269 Rp -150 Rp 50 Rp -200 LOWER Rp 77.850 Rp 4.435 5.7% PROFIT IDV
44 720 Diamonds Rp 91.402 Rp 92.718 Rp 96.411 Rp 97.375 Rp 91.629 Rp 92.545 SipShop Rp 92.545 Rp 91.181 Rp 92.494 Rp -173 Rp 50 Rp -223 LOWER Rp 86.500 Rp 4.902 5.7% PROFIT IDV
45 725 Diamonds Rp 92.335 Rp 93.665 Rp 97.375 Rp 98.349 Rp 92.503 Rp 93.428 SipShop Rp 93.428 Rp 92.052 Rp 93.378 Rp -237 Rp 50 Rp -287 LOWER Rp 87.365 Rp 4.970 5.7% PROFIT IDV
46 740 Diamonds Rp 94.794 Rp 96.159 Rp 100.269 Rp 101.272 Rp 95.037 Rp 95.987 SipShop Rp 95.987 Rp 94.575 Rp 95.937 Rp -172 Rp 50 Rp -222 LOWER Rp 89.960 Rp 4.834 5.4% PROFIT IDV
47 770 Diamonds Rp 98.148 Rp 99.561 Rp 104.124 Rp 105.165 Rp 98.401 Rp 99.385 SipShop Rp 99.385 Rp 97.924 Rp 99.334 Rp -176 Rp 50 Rp -226 LOWER Rp 93.420 Rp 4.728 5.1% PROFIT IDV
48 790 Diamonds Rp 100.593 Rp 102.042 Rp 106.052 Rp 107.113 Rp 100.821 Rp 101.829 SipShop Rp 101.829 Rp 100.284 Rp 101.728 Rp -213 Rp 100 Rp -313 LOWER Rp 95.150 Rp 5.443 5.7% PROFIT IDV
49 800 Diamonds Rp 102.280 Rp 103.753 Rp 107.982 Rp 109.062 Rp 102.511 Rp 103.536 SipShop Rp 103.536 Rp 101.967 Rp 103.435 Rp -217 Rp 100 Rp -317 LOWER Rp 96.880 Rp 5.400 5.6% PROFIT IDV
50 860 Diamonds Rp 109.745 Rp 111.325 Rp 115.693 Rp 116.850 Rp 109.984 Rp 111.084 SipShop Rp 111.084 Rp 109.408 Rp 110.983 Rp -241 Rp 100 Rp -341 LOWER Rp 103.800 Rp 5.945 5.7% PROFIT IDV
51 930 Diamonds Rp 118.896 Rp 120.608 Rp 125.335 Rp 126.588 Rp 119.147 Rp 120.338 SipShop Rp 120.338 Rp 118.531 Rp 120.238 Rp -270 Rp 100 Rp -370 LOWER Rp 112.450 Rp 6.446 5.7% PROFIT IDV
52 1000 Diamonds Rp 127.961 Rp 129.804 Rp 134.976 Rp 136.326 Rp 128.310 Rp 129.593 SipShop Rp 129.593 Rp 127.654 Rp 129.492 Rp -211 Rp 100 Rp -311 LOWER Rp 121.100 Rp 6.861 5.7% PROFIT IDV
53 1050 Diamonds Rp 134.778 Rp 136.719 Rp 142.689 Rp 144.116 Rp 135.053 Rp 136.404 SipShop Rp 136.404 Rp 134.369 Rp 136.304 Rp -315 Rp 100 Rp -415 LOWER Rp 128.020 Rp 6.758 5.3% PROFIT IDV
54 1075 Diamonds Rp 137.198 Rp 139.174 Rp 144.616 Rp 146.062 Rp 137.473 Rp 138.848 SipShop Rp 138.848 Rp 136.778 Rp 138.748 Rp -326 Rp 100 Rp -426 LOWER Rp 129.750 Rp 7.448 5.7% PROFIT IDV
55 1080 Diamonds Rp 138.041 Rp 140.029 Rp 145.581 Rp 147.037 Rp 138.318 Rp 139.701 SipShop Rp 139.701 Rp 137.619 Rp 139.601 Rp -328 Rp 100 Rp -428 LOWER Rp 130.615 Rp 7.426 5.7% PROFIT IDV
56 1450 Diamonds Rp 182.777 Rp 185.409 Rp 192.820 Rp 194.748 Rp 183.231 Rp 185.063 SipShop Rp 185.063 Rp 182.337 Rp 184.963 Rp -346 Rp 100 Rp -446 LOWER Rp 173.000 Rp 9.777 5.7% PROFIT IDV
57 1440 Diamonds Rp 182.955 Rp 185.590 Rp 192.821 Rp 194.749 Rp 183.288 Rp 185.121 SipShop Rp 185.121 Rp 182.394 Rp 185.020 Rp -469 Rp 100 Rp -569 LOWER Rp 173.000 Rp 9.955 5.8% PROFIT IDV
58 2000 Diamonds Rp 254.014 Rp 257.672 Rp 268.986 Rp 271.676 Rp 255.017 Rp 257.567 SipShop Rp 257.567 Rp 253.417 Rp 257.066 Rp -105 Rp 500 Rp -605 LOWER Rp 241.335 Rp 12.679 5.3% 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 272.331 Rp 276.253 Rp 288.269 Rp 291.152 Rp 273.343 Rp 276.076 SipShop Rp 276.076 Rp 271.664 Rp 275.576 Rp -177 Rp 500 Rp -677 LOWER Rp 258.635 Rp 13.696 5.3% PROFIT IDV
61 2180 Diamonds Rp 273.806 Rp 277.749 Rp 289.230 Rp 292.122 Rp 274.832 Rp 277.580 SipShop Rp 277.580 Rp 273.146 Rp 277.079 Rp -169 Rp 500 Rp -669 LOWER Rp 259.500 Rp 14.306 5.5% PROFIT IDV
62 2200 Diamonds Rp 277.254 Rp 281.246 Rp 293.088 Rp 296.019 Rp 278.297 Rp 281.080 SipShop Rp 281.080 Rp 276.597 Rp 280.580 Rp -166 Rp 500 Rp -666 LOWER Rp 262.960 Rp 14.294 5.4% PROFIT IDV
63 2720 Diamonds Rp 344.624 Rp 349.587 Rp 365.399 Rp 369.053 Rp 345.802 Rp 349.260 SipShop Rp 349.260 Rp 343.809 Rp 348.760 Rp -327 Rp 500 Rp -827 LOWER Rp 326.970 Rp 17.654 5.4% PROFIT IDV
64 3000 Diamonds Rp 378.827 Rp 384.282 Rp 401.070 Rp 405.081 Rp 380.034 Rp 383.834 SipShop Rp 383.834 Rp 377.892 Rp 383.334 Rp -448 Rp 500 Rp -948 LOWER Rp 359.840 Rp 18.987 5.3% PROFIT IDV
65 3640 Diamonds Rp 456.653 Rp 463.229 Rp 482.049 Rp 486.869 Rp 458.035 Rp 462.615 SipShop Rp 462.615 Rp 455.555 Rp 462.115 Rp -614 Rp 500 Rp -1.114 LOWER Rp 432.500 Rp 24.153 5.6% PROFIT IDV
66 4000 Diamonds Rp 503.362 Rp 510.610 Rp 531.219 Rp 536.531 Rp 504.838 Rp 509.886 SipShop Rp 509.886 Rp 502.154 Rp 509.385 Rp -724 Rp 500 Rp -1.224 LOWER Rp 476.615 Rp 26.747 5.6% PROFIT IDV
67 4450 Diamonds Rp 560.763 Rp 568.838 Rp 591.960 Rp 597.880 Rp 562.350 Rp 567.974 SipShop Rp 567.974 Rp 559.418 Rp 567.474 Rp -864 Rp 500 Rp -1.364 LOWER Rp 531.110 Rp 29.653 5.6% PROFIT IDV
68 5500 Diamonds Rp 693.008 Rp 702.987 Rp 731.752 Rp 739.070 Rp 694.841 Rp 701.789 SipShop Rp 701.789 Rp 691.333 Rp 701.288 Rp -1.198 Rp 500 Rp -1.698 LOWER Rp 656.535 Rp 36.473 5.6% PROFIT IDV
69 6000 Diamonds Rp 756.181 Rp 767.070 Rp 798.275 Rp 806.258 Rp 757.407 Rp 764.981 SipShop Rp 764.981 Rp 753.628 Rp 764.480 Rp -2.089 Rp 500 Rp -2.589 LOWER Rp 716.220 Rp 39.961 5.6% PROFIT IDV
70 6480 Diamonds Rp 817.659 Rp 829.433 Rp 862.874 Rp 871.503 Rp 819.759 Rp 827.957 SipShop Rp 827.957 Rp 815.710 Rp 827.456 Rp -1.476 Rp 500 Rp -1.976 LOWER Rp 774.175 Rp 43.484 5.6% PROFIT IDV
71 7290 Diamonds Rp 915.737 Rp 928.924 Rp 964.097 Rp 973.738 Rp 918.018 Rp 927.198 SipShop Rp 927.198 Rp 913.542 Rp 926.697 Rp -1.726 Rp 500 Rp -2.226 LOWER Rp 866.730 Rp 49.007 5.7% PROFIT IDV
72 8010 Diamonds Rp 1.006.696 Rp 1.021.192 Rp 1.060.507 Rp 1.071.112 Rp 1.009.648 Rp 1.019.744 SipShop Rp 1.019.744 Rp 1.004.282 Rp 1.018.744 Rp -1.448 Rp 1.000 Rp -2.448 LOWER Rp 953.230 Rp 53.466 5.6% PROFIT IDV
73 9800 Diamonds Rp 1.233.638 Rp 1.251.402 Rp 1.299.605 Rp 1.312.601 Rp 1.236.303 Rp 1.248.666 SipShop Rp 1.248.666 Rp 1.229.954 Rp 1.247.665 Rp -2.736 Rp 1.000 Rp -3.736 LOWER Rp 1.167.750 Rp 65.888 5.6% PROFIT IDV
74 14580 Diamonds Rp 1.831.447 Rp 1.857.820 Rp 1.928.193 Rp 1.947.475 Rp 1.836.007 Rp 1.854.367 SipShop Rp 1.854.367 Rp 1.827.057 Rp 1.853.367 Rp -3.453 Rp 1.000 Rp -4.453 LOWER Rp 1.733.460 Rp 97.987 5.7% PROFIT IDV
75 36500 Diamonds Rp 4.585.108 Rp 4.651.134 Rp 4.820.483 Rp 4.868.688 Rp 4.595.014 Rp 4.640.964 SipShop Rp 4.640.964 Rp 4.574.097 Rp 4.639.964 Rp -10.170 Rp 1.000 Rp -11.170 LOWER Rp 4.338.840 Rp 246.268 5.7% PROFIT IDV
76 73100 Diamonds Rp 9.184.156 Rp 9.316.408 Rp 9.640.965 Rp 9.737.375 Rp 9.203.059 Rp 9.295.090 SipShop Rp 9.295.090 Rp 9.162.154 Rp 9.294.089 Rp -21.318 Rp 1.000 Rp -22.318 LOWER Rp 8.688.060 Rp 496.096 5.7% 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.