Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-01
76
Total Variants
59
Lower
17
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 41.991 Rp 42.596 Rp 44.141 Rp 44.582 Rp 42.224 Rp 42.646 SipShop Rp 42.646 Rp 41.991 Rp 42.596 Rp 50 Rp 50 Rp 0 KEEP - - - - -
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 1.820 Rp 1.846 Rp 1.930 Rp 1.949 Rp 1.836 Rp 1.854 SipShop Rp 1.854 Rp 1.817 Rp 1.843 Rp 8 Rp 10 Rp -2 LOWER Rp 1.730 Rp 90 5.2% PROFIT IDV
6 70 Diamonds Rp 9.119 Rp 9.250 Rp 9.642 Rp 9.738 Rp 9.158 Rp 9.250 SipShop Rp 9.250 Rp 9.108 Rp 9.239 Rp 0 Rp 10 Rp -10 LOWER Rp 8.650 Rp 469 5.4% PROFIT IDV
7 100 Diamonds Rp 13.428 Rp 13.621 Rp 15.430 Rp 15.584 Rp 13.497 Rp 13.632 SipShop Rp 13.632 Rp 13.428 Rp 13.621 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -412 -3.0% LOSS IDV
8 140 Diamonds Rp 18.247 Rp 18.510 Rp 19.283 Rp 19.476 Rp 18.315 Rp 18.498 SipShop Rp 18.498 Rp 18.225 Rp 18.487 Rp -12 Rp 10 Rp -22 LOWER Rp 17.300 Rp 947 5.5% 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 39.836 Rp 40.410 - - Rp 40.015 Rp 40.415 SipShop Rp 40.415 Rp 39.791 Rp 40.364 Rp 5 Rp 50 Rp -45 LOWER Rp 38.060 Rp 1.776 4.7% PROFIT IDV
11 355 Diamonds Rp 45.526 Rp 46.182 Rp 48.206 Rp 48.688 Rp 45.774 Rp 46.232 SipShop Rp 46.232 Rp 45.526 Rp 46.182 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 2.276 5.3% PROFIT IDV
12 360 Diamonds Rp 46.436 Rp 47.105 Rp 49.171 Rp 49.663 Rp 46.633 Rp 47.099 SipShop Rp 47.099 Rp 46.381 Rp 47.049 Rp -6 Rp 50 Rp -56 LOWER Rp 44.115 Rp 2.321 5.3% 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 6.311 Rp 6.402 Rp 7.717 Rp 7.794 Rp 6.342 Rp 6.405 SipShop Rp 6.405 Rp 6.304 Rp 6.395 Rp 3 Rp 10 Rp -7 LOWER Rp 6.920 Rp -609 -8.8% LOSS IDV
19 50 Diamonds Rp 6.709 Rp 6.806 Rp 7.714 Rp 7.791 Rp 6.749 Rp 6.816 SipShop Rp 6.816 Rp 6.709 Rp 6.806 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -211 -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 9.960 Rp 10.103 Rp 10.607 Rp 10.713 Rp 10.003 Rp 10.103 SipShop Rp 10.103 Rp 9.949 Rp 10.092 Rp 0 Rp 10 Rp -10 LOWER Rp 9.515 Rp 445 4.7% PROFIT IDV
22 80 Diamonds Rp 10.802 Rp 10.958 Rp 11.571 Rp 11.687 Rp 10.848 Rp 10.956 SipShop Rp 10.956 Rp 10.790 Rp 10.945 Rp -2 Rp 10 Rp -12 LOWER Rp 10.380 Rp 422 4.1% PROFIT IDV
23 90 Diamonds Rp 12.490 Rp 12.670 Rp 13.501 Rp 13.636 Rp 12.543 Rp 12.668 SipShop Rp 12.668 Rp 12.478 Rp 12.658 Rp -2 Rp 10 Rp -12 LOWER Rp 12.110 Rp 380 3.1% PROFIT IDV
24 120 Diamonds Rp 15.837 Rp 16.065 Rp 17.356 Rp 17.530 Rp 15.906 Rp 16.065 SipShop Rp 16.065 Rp 15.827 Rp 16.055 Rp 0 Rp 10 Rp -10 LOWER Rp 15.570 Rp 267 1.7% PROFIT IDV
25 130 Diamonds Rp 17.520 Rp 17.772 Rp 19.285 Rp 19.478 Rp 17.596 Rp 17.772 SipShop Rp 17.772 Rp 17.509 Rp 17.761 Rp 0 Rp 10 Rp -10 LOWER Rp 17.300 Rp 220 1.3% PROFIT IDV
26 145 Diamonds Rp 19.089 Rp 19.364 Rp 20.248 Rp 20.450 Rp 19.160 Rp 19.352 SipShop Rp 19.352 Rp 19.067 Rp 19.342 Rp -12 Rp 10 Rp -22 LOWER Rp 18.165 Rp 924 5.1% PROFIT IDV
27 150 Diamonds Rp 19.930 Rp 20.217 Rp 21.212 Rp 21.424 Rp 20.005 Rp 20.205 SipShop Rp 20.205 Rp 19.908 Rp 20.195 Rp -12 Rp 10 Rp -22 LOWER Rp 19.030 Rp 900 4.7% PROFIT IDV
28 160 Diamonds Rp 21.612 Rp 21.923 Rp 23.141 Rp 23.372 Rp 21.695 Rp 21.912 SipShop Rp 21.912 Rp 21.591 Rp 21.902 Rp -11 Rp 10 Rp -21 LOWER Rp 20.760 Rp 852 4.1% PROFIT IDV
29 170 Diamonds Rp 22.552 Rp 22.877 Rp 25.071 Rp 25.322 Rp 22.649 Rp 22.875 SipShop Rp 22.875 Rp 22.540 Rp 22.865 Rp -2 Rp 10 Rp -12 LOWER Rp 22.490 Rp 62 0.3% PROFIT IDV
30 190 Diamonds Rp 24.922 Rp 25.281 Rp 26.998 Rp 27.268 Rp 25.058 Rp 25.309 SipShop Rp 25.309 Rp 24.900 Rp 25.259 Rp 28 Rp 50 Rp -22 LOWER Rp 24.220 Rp 702 2.9% 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 36.471 Rp 36.996 Rp 38.565 Rp 38.951 Rp 36.636 Rp 37.002 SipShop Rp 37.002 Rp 36.427 Rp 36.952 Rp 6 Rp 50 Rp -44 LOWER Rp 34.600 Rp 1.871 5.4% PROFIT IDV
33 375 Diamonds Rp 48.958 Rp 49.663 Rp 52.065 Rp 52.586 Rp 49.167 Rp 49.659 SipShop Rp 49.659 Rp 48.904 Rp 49.608 Rp -4 Rp 50 Rp -54 LOWER Rp 46.710 Rp 2.248 4.8% PROFIT IDV
34 405 Diamonds Rp 52.308 Rp 53.061 - - Rp 52.531 Rp 53.056 SipShop Rp 53.056 Rp 52.253 Rp 53.005 Rp -5 Rp 50 Rp -55 LOWER Rp 50.170 Rp 2.138 4.3% PROFIT IDV
35 400 Diamonds Rp 52.308 Rp 53.061 Rp 56.888 Rp 57.457 Rp 52.531 Rp 53.056 SipShop Rp 53.056 Rp 52.253 Rp 53.005 Rp -5 Rp 50 Rp -55 LOWER Rp 50.170 Rp 2.138 4.3% PROFIT IDV
36 425 Diamonds Rp 54.718 Rp 55.506 Rp 57.848 Rp 58.426 Rp 54.940 Rp 55.489 SipShop Rp 55.489 Rp 54.652 Rp 55.439 Rp -17 Rp 50 Rp -67 LOWER Rp 51.900 Rp 2.818 5.4% PROFIT IDV
37 475 Diamonds Rp 61.431 Rp 62.316 Rp 65.561 Rp 66.217 Rp 61.683 Rp 62.300 SipShop Rp 62.300 Rp 61.366 Rp 62.250 Rp -16 Rp 50 Rp -66 LOWER Rp 58.820 Rp 2.611 4.4% PROFIT IDV
38 495 Diamonds Rp 63.841 Rp 64.760 Rp 67.489 Rp 68.164 Rp 64.092 Rp 64.733 SipShop Rp 64.733 Rp 63.764 Rp 64.682 Rp -27 Rp 50 Rp -77 LOWER Rp 60.550 Rp 3.291 5.4% PROFIT IDV
39 500 Diamonds Rp 64.682 Rp 65.613 Rp 68.453 Rp 69.138 Rp 64.937 Rp 65.586 SipShop Rp 65.586 Rp 64.605 Rp 65.535 Rp -27 Rp 50 Rp -77 LOWER Rp 61.415 Rp 3.267 5.3% PROFIT IDV
40 510 Diamonds Rp 66.364 Rp 67.320 Rp 70.382 Rp 71.086 Rp 66.626 Rp 67.292 SipShop Rp 67.292 Rp 66.287 Rp 67.242 Rp -28 Rp 50 Rp -78 LOWER Rp 63.145 Rp 3.219 5.1% PROFIT IDV
41 545 Diamonds Rp 70.555 Rp 71.571 - - Rp 70.835 Rp 71.543 SipShop Rp 71.543 Rp 70.478 Rp 71.493 Rp -28 Rp 50 Rp -78 LOWER Rp 67.470 Rp 3.085 4.6% PROFIT IDV
42 565 Diamonds Rp 72.964 Rp 74.015 Rp 77.130 Rp 77.901 Rp 73.244 Rp 73.976 SipShop Rp 73.976 Rp 72.876 Rp 73.925 Rp -39 Rp 50 Rp -89 LOWER Rp 69.200 Rp 3.764 5.4% PROFIT IDV
43 635 Diamonds Rp 82.087 Rp 83.269 Rp 86.771 Rp 87.639 Rp 82.396 Rp 83.220 SipShop Rp 83.220 Rp 81.989 Rp 83.170 Rp -49 Rp 50 Rp -99 LOWER Rp 77.850 Rp 4.237 5.4% PROFIT IDV
44 720 Diamonds Rp 91.072 Rp 92.383 Rp 96.411 Rp 97.375 Rp 91.519 Rp 92.434 SipShop Rp 92.434 Rp 91.072 Rp 92.383 Rp 51 Rp 50 Rp 1 KEEP Rp 86.500 Rp 4.572 5.3% PROFIT IDV
45 725 Diamonds Rp 92.052 Rp 93.378 Rp 97.375 Rp 98.349 Rp 92.393 Rp 93.317 SipShop Rp 93.317 Rp 91.943 Rp 93.267 Rp -61 Rp 50 Rp -111 LOWER Rp 87.365 Rp 4.687 5.4% PROFIT IDV
46 740 Diamonds Rp 94.575 Rp 95.937 Rp 100.269 Rp 101.272 Rp 94.927 Rp 95.876 SipShop Rp 95.876 Rp 94.465 Rp 95.825 Rp -61 Rp 50 Rp -111 LOWER Rp 89.960 Rp 4.615 5.1% PROFIT IDV
47 770 Diamonds Rp 97.924 Rp 99.334 Rp 104.124 Rp 105.165 Rp 98.291 Rp 99.274 SipShop Rp 99.274 Rp 97.815 Rp 99.224 Rp -60 Rp 50 Rp -110 LOWER Rp 93.420 Rp 4.504 4.8% PROFIT IDV
48 790 Diamonds Rp 100.284 Rp 101.728 Rp 106.052 Rp 107.113 Rp 100.700 Rp 101.707 SipShop Rp 101.707 Rp 100.164 Rp 101.606 Rp -21 Rp 100 Rp -121 LOWER Rp 95.150 Rp 5.134 5.4% PROFIT IDV
49 800 Diamonds Rp 101.967 Rp 103.435 Rp 107.982 Rp 109.062 Rp 102.390 Rp 103.414 SipShop Rp 103.414 Rp 101.847 Rp 103.314 Rp -21 Rp 100 Rp -121 LOWER Rp 96.880 Rp 5.087 5.3% PROFIT IDV
50 860 Diamonds Rp 109.408 Rp 110.983 Rp 115.693 Rp 116.850 Rp 109.852 Rp 110.951 SipShop Rp 110.951 Rp 109.277 Rp 110.851 Rp -32 Rp 100 Rp -132 LOWER Rp 103.800 Rp 5.608 5.4% PROFIT IDV
51 930 Diamonds Rp 118.531 Rp 120.238 Rp 125.335 Rp 126.588 Rp 119.004 Rp 120.194 SipShop Rp 120.194 Rp 118.389 Rp 120.094 Rp -44 Rp 100 Rp -144 LOWER Rp 112.450 Rp 6.081 5.4% PROFIT IDV
52 1000 Diamonds Rp 127.654 Rp 129.492 Rp 134.976 Rp 136.326 Rp 128.156 Rp 129.438 SipShop Rp 129.438 Rp 127.501 Rp 129.337 Rp -54 Rp 100 Rp -154 LOWER Rp 121.100 Rp 6.554 5.4% PROFIT IDV
53 1050 Diamonds Rp 134.369 Rp 136.304 Rp 142.689 Rp 144.116 Rp 134.899 Rp 136.248 SipShop Rp 136.248 Rp 134.215 Rp 136.148 Rp -56 Rp 100 Rp -156 LOWER Rp 128.020 Rp 6.349 5.0% PROFIT IDV
54 1075 Diamonds Rp 136.778 Rp 138.748 Rp 144.616 Rp 146.062 Rp 137.308 Rp 138.681 SipShop Rp 138.681 Rp 136.613 Rp 138.580 Rp -67 Rp 100 Rp -167 LOWER Rp 129.750 Rp 7.028 5.4% PROFIT IDV
55 1080 Diamonds Rp 137.619 Rp 139.601 Rp 145.581 Rp 147.037 Rp 138.153 Rp 139.535 SipShop Rp 139.535 Rp 137.455 Rp 139.434 Rp -66 Rp 100 Rp -166 LOWER Rp 130.615 Rp 7.004 5.4% PROFIT IDV
56 1450 Diamonds Rp 182.117 Rp 184.739 Rp 192.820 Rp 194.748 Rp 183.010 Rp 184.840 SipShop Rp 184.840 Rp 182.117 Rp 184.739 Rp 101 Rp 100 Rp 1 KEEP Rp 173.000 Rp 9.117 5.3% PROFIT IDV
57 1440 Diamonds Rp 182.394 Rp 185.020 Rp 192.821 Rp 194.749 Rp 183.068 Rp 184.899 SipShop Rp 184.899 Rp 182.175 Rp 184.798 Rp -121 Rp 100 Rp -221 LOWER Rp 173.000 Rp 9.394 5.4% PROFIT IDV
58 2000 Diamonds Rp 253.417 Rp 257.066 Rp 268.986 Rp 271.676 Rp 254.720 Rp 257.267 SipShop Rp 257.267 Rp 253.122 Rp 256.767 Rp 201 Rp 500 Rp -299 LOWER Rp 241.335 Rp 12.082 5.0% 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 271.664 Rp 275.576 Rp 288.269 Rp 291.152 Rp 273.024 Rp 275.754 SipShop Rp 275.754 Rp 271.346 Rp 275.253 Rp 178 Rp 500 Rp -322 LOWER Rp 258.635 Rp 13.029 5.0% PROFIT IDV
61 2180 Diamonds Rp 272.817 Rp 276.746 Rp 289.230 Rp 292.122 Rp 274.501 Rp 277.246 SipShop Rp 277.246 Rp 272.817 Rp 276.746 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 13.317 5.1% PROFIT IDV
62 2200 Diamonds Rp 276.597 Rp 280.580 Rp 293.088 Rp 296.019 Rp 277.967 Rp 280.747 SipShop Rp 280.747 Rp 276.268 Rp 280.246 Rp 167 Rp 500 Rp -333 LOWER Rp 262.960 Rp 13.637 5.2% PROFIT IDV
63 2720 Diamonds Rp 343.809 Rp 348.760 Rp 365.399 Rp 369.053 Rp 345.395 Rp 348.849 SipShop Rp 348.849 Rp 343.403 Rp 348.348 Rp 89 Rp 500 Rp -411 LOWER Rp 326.970 Rp 16.839 5.2% PROFIT IDV
64 3000 Diamonds Rp 377.892 Rp 383.334 Rp 401.070 Rp 405.081 Rp 379.594 Rp 383.390 SipShop Rp 383.390 Rp 377.454 Rp 382.889 Rp 56 Rp 500 Rp -444 LOWER Rp 359.840 Rp 18.052 5.0% PROFIT IDV
65 3640 Diamonds Rp 455.555 Rp 462.115 Rp 482.049 Rp 486.869 Rp 457.483 Rp 462.058 SipShop Rp 462.058 Rp 455.005 Rp 461.557 Rp -57 Rp 500 Rp -557 LOWER Rp 432.500 Rp 23.055 5.3% PROFIT IDV
66 4000 Diamonds Rp 502.154 Rp 509.385 Rp 531.219 Rp 536.531 Rp 504.233 Rp 509.275 SipShop Rp 509.275 Rp 501.552 Rp 508.774 Rp -110 Rp 500 Rp -610 LOWER Rp 476.615 Rp 25.539 5.4% PROFIT IDV
67 4450 Diamonds Rp 559.418 Rp 567.474 Rp 591.960 Rp 597.880 Rp 561.679 Rp 567.296 SipShop Rp 567.296 Rp 558.750 Rp 566.796 Rp -178 Rp 500 Rp -678 LOWER Rp 531.110 Rp 28.308 5.3% PROFIT IDV
68 5500 Diamonds Rp 691.333 Rp 701.288 Rp 731.752 Rp 739.070 Rp 694.016 Rp 700.956 SipShop Rp 700.956 Rp 690.512 Rp 700.455 Rp -332 Rp 500 Rp -832 LOWER Rp 656.535 Rp 34.798 5.3% PROFIT IDV
69 6000 Diamonds Rp 753.628 Rp 764.480 Rp 798.275 Rp 806.258 Rp 756.516 Rp 764.081 SipShop Rp 764.081 Rp 752.741 Rp 763.580 Rp -399 Rp 500 Rp -899 LOWER Rp 716.220 Rp 37.408 5.2% PROFIT IDV
70 6480 Diamonds Rp 815.710 Rp 827.456 Rp 862.874 Rp 871.503 Rp 818.780 Rp 826.968 SipShop Rp 826.968 Rp 814.735 Rp 826.467 Rp -488 Rp 500 Rp -988 LOWER Rp 774.175 Rp 41.535 5.4% PROFIT IDV
71 7290 Diamonds Rp 913.542 Rp 926.697 Rp 964.097 Rp 973.738 Rp 916.918 Rp 926.087 SipShop Rp 926.087 Rp 912.447 Rp 925.586 Rp -610 Rp 500 Rp -1.110 LOWER Rp 866.730 Rp 46.812 5.4% PROFIT IDV
72 8010 Diamonds Rp 1.004.282 Rp 1.018.744 Rp 1.060.507 Rp 1.071.112 Rp 1.008.438 Rp 1.018.522 SipShop Rp 1.018.522 Rp 1.003.077 Rp 1.017.521 Rp -222 Rp 1.000 Rp -1.222 LOWER Rp 953.230 Rp 51.052 5.4% PROFIT IDV
73 9800 Diamonds Rp 1.229.954 Rp 1.247.665 Rp 1.299.605 Rp 1.312.601 Rp 1.234.829 Rp 1.247.177 SipShop Rp 1.247.177 Rp 1.228.486 Rp 1.246.176 Rp -488 Rp 1.000 Rp -1.488 LOWER Rp 1.167.750 Rp 62.204 5.3% PROFIT IDV
74 14580 Diamonds Rp 1.827.057 Rp 1.853.367 Rp 1.928.193 Rp 1.947.475 Rp 1.833.807 Rp 1.852.145 SipShop Rp 1.852.145 Rp 1.824.866 Rp 1.851.144 Rp -1.222 Rp 1.000 Rp -2.222 LOWER Rp 1.733.460 Rp 93.597 5.4% PROFIT IDV
75 36500 Diamonds Rp 4.574.097 Rp 4.639.964 Rp 4.820.483 Rp 4.868.688 Rp 4.589.514 Rp 4.635.409 SipShop Rp 4.635.409 Rp 4.568.620 Rp 4.634.408 Rp -4.555 Rp 1.000 Rp -5.555 LOWER Rp 4.338.840 Rp 235.257 5.4% PROFIT IDV
76 73100 Diamonds Rp 9.162.154 Rp 9.294.089 Rp 9.640.965 Rp 9.737.375 Rp 9.192.015 Rp 9.283.935 SipShop Rp 9.283.935 Rp 9.151.158 Rp 9.282.935 Rp -10.154 Rp 1.000 Rp -11.154 LOWER Rp 8.688.060 Rp 474.094 5.5% 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.