Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-15
76
Total Variants
67
Lower
9
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 24.841 Rp 25.089 SipShop Rp 25.089 Rp 24.683 Rp 25.038 Rp -633 Rp 50 Rp -683 LOWER - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 74.650 Rp 75.397 SipShop Rp 75.397 Rp 74.277 Rp 75.347 Rp -1.815 Rp 50 Rp -1.865 LOWER - - - - -
3 BP Card Rp 41.768 Rp 42.369 Rp 44.141 Rp 44.582 Rp 42.000 Rp 42.420 SipShop Rp 42.420 Rp 41.768 Rp 42.369 Rp 51 Rp 50 Rp 1 KEEP - - - - -
4 5 Diamonds Rp 828 Rp 840 Rp 965 Rp 975 Rp 841 Rp 849 SipShop Rp 849 Rp 827 Rp 839 Rp 9 Rp 10 Rp -1 KEEP Rp 865 Rp -37 -4.3% LOSS IDV
5 12 Diamonds Rp 1.821 Rp 1.847 Rp 1.930 Rp 1.949 Rp 1.839 Rp 1.857 SipShop Rp 1.857 Rp 1.820 Rp 1.846 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp 91 5.3% PROFIT IDV
6 70 Diamonds Rp 9.138 Rp 9.270 Rp 9.642 Rp 9.738 Rp 9.169 Rp 9.261 SipShop Rp 9.261 Rp 9.119 Rp 9.250 Rp -9 Rp 10 Rp -19 LOWER Rp 8.650 Rp 488 5.6% PROFIT IDV
7 100 Diamonds Rp 13.302 Rp 13.494 Rp 15.430 Rp 15.584 Rp 13.370 Rp 13.504 SipShop Rp 13.504 Rp 13.302 Rp 13.494 Rp 10 Rp 10 Rp 0 KEEP Rp 13.840 Rp -538 -3.9% LOSS IDV
8 140 Diamonds Rp 18.291 Rp 18.554 Rp 19.283 Rp 19.476 Rp 18.336 Rp 18.519 SipShop Rp 18.519 Rp 18.246 Rp 18.509 Rp -35 Rp 10 Rp -45 LOWER Rp 17.300 Rp 991 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 39.897 Rp 40.472 - - Rp 40.020 Rp 40.420 SipShop Rp 40.420 Rp 39.796 Rp 40.369 Rp -52 Rp 50 Rp -102 LOWER Rp 38.060 Rp 1.837 4.8% PROFIT IDV
11 355 Diamonds Rp 45.594 Rp 46.251 Rp 48.206 Rp 48.688 Rp 45.839 Rp 46.297 SipShop Rp 46.297 Rp 45.590 Rp 46.246 Rp 46 Rp 50 Rp -4 LOWER Rp 43.250 Rp 2.344 5.4% PROFIT IDV
12 360 Diamonds Rp 46.539 Rp 47.209 Rp 49.171 Rp 49.663 Rp 46.676 Rp 47.143 SipShop Rp 47.143 Rp 46.424 Rp 47.093 Rp -66 Rp 50 Rp -116 LOWER Rp 44.115 Rp 2.424 5.5% PROFIT IDV
13 10 Diamonds Rp 1.665 Rp 1.689 Rp 1.930 Rp 1.949 Rp 1.676 Rp 1.693 SipShop Rp 1.693 Rp 1.659 Rp 1.683 Rp 4 Rp 10 Rp -6 LOWER Rp 1.730 Rp -65 -3.8% LOSS IDV
14 15 Diamonds Rp 2.500 Rp 2.536 Rp 2.894 Rp 2.923 Rp 2.511 Rp 2.536 SipShop Rp 2.536 Rp 2.490 Rp 2.526 Rp 0 Rp 10 Rp -10 LOWER Rp 2.595 Rp -95 -3.7% LOSS IDV
15 20 Diamonds Rp 3.334 Rp 3.382 Rp 3.859 Rp 3.898 Rp 3.346 Rp 3.379 SipShop Rp 3.379 Rp 3.321 Rp 3.369 Rp -3 Rp 10 Rp -13 LOWER Rp 3.460 Rp -126 -3.6% LOSS IDV
16 25 Diamonds Rp 4.168 Rp 4.228 Rp 4.823 Rp 4.871 Rp 4.180 Rp 4.222 SipShop Rp 4.222 Rp 4.152 Rp 4.212 Rp -6 Rp 10 Rp -16 LOWER Rp 4.325 Rp -157 -3.6% LOSS IDV
17 30 Diamonds Rp 5.002 Rp 5.074 Rp 5.788 Rp 5.846 Rp 5.015 Rp 5.065 SipShop Rp 5.065 Rp 4.983 Rp 5.055 Rp -9 Rp 10 Rp -19 LOWER Rp 5.190 Rp -188 -3.6% LOSS IDV
18 40 Diamonds Rp 6.318 Rp 6.409 Rp 7.717 Rp 7.794 Rp 6.339 Rp 6.402 SipShop Rp 6.402 Rp 6.301 Rp 6.392 Rp -7 Rp 10 Rp -17 LOWER Rp 6.920 Rp -602 -8.7% LOSS IDV
19 50 Diamonds Rp 6.644 Rp 6.740 Rp 7.714 Rp 7.791 Rp 6.683 Rp 6.750 SipShop Rp 6.750 Rp 6.644 Rp 6.740 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -276 -4.0% 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 9.975 Rp 10.119 Rp 10.607 Rp 10.713 Rp 10.004 Rp 10.104 SipShop Rp 10.104 Rp 9.950 Rp 10.093 Rp -15 Rp 10 Rp -25 LOWER Rp 9.515 Rp 460 4.8% PROFIT IDV
22 80 Diamonds Rp 10.810 Rp 10.966 Rp 11.571 Rp 11.687 Rp 10.839 Rp 10.947 SipShop Rp 10.947 Rp 10.781 Rp 10.936 Rp -19 Rp 10 Rp -29 LOWER Rp 10.380 Rp 430 4.1% PROFIT IDV
23 90 Diamonds Rp 12.484 Rp 12.664 Rp 13.501 Rp 13.636 Rp 12.514 Rp 12.639 SipShop Rp 12.639 Rp 12.449 Rp 12.628 Rp -25 Rp 10 Rp -35 LOWER Rp 12.110 Rp 374 3.1% PROFIT IDV
24 120 Diamonds Rp 15.797 Rp 16.024 Rp 17.356 Rp 17.530 Rp 15.854 Rp 16.013 SipShop Rp 16.013 Rp 15.775 Rp 16.002 Rp -11 Rp 10 Rp -21 LOWER Rp 15.570 Rp 227 1.5% PROFIT IDV
25 130 Diamonds Rp 17.464 Rp 17.715 Rp 19.285 Rp 19.478 Rp 17.523 Rp 17.698 SipShop Rp 17.698 Rp 17.436 Rp 17.687 Rp -17 Rp 10 Rp -27 LOWER Rp 17.300 Rp 164 0.9% PROFIT IDV
26 145 Diamonds Rp 19.126 Rp 19.401 Rp 20.248 Rp 20.450 Rp 19.172 Rp 19.364 SipShop Rp 19.364 Rp 19.079 Rp 19.354 Rp -37 Rp 10 Rp -47 LOWER Rp 18.165 Rp 961 5.3% PROFIT IDV
27 150 Diamonds Rp 19.961 Rp 20.248 Rp 21.212 Rp 21.424 Rp 20.007 Rp 20.207 SipShop Rp 20.207 Rp 19.910 Rp 20.197 Rp -41 Rp 10 Rp -51 LOWER Rp 19.030 Rp 931 4.9% PROFIT IDV
28 160 Diamonds Rp 21.629 Rp 21.940 Rp 23.141 Rp 23.372 Rp 21.677 Rp 21.894 SipShop Rp 21.894 Rp 21.573 Rp 21.884 Rp -46 Rp 10 Rp -56 LOWER Rp 20.760 Rp 869 4.2% PROFIT IDV
29 170 Diamonds Rp 22.495 Rp 22.819 Rp 25.071 Rp 25.322 Rp 22.533 Rp 22.758 SipShop Rp 22.758 Rp 22.425 Rp 22.748 Rp -61 Rp 10 Rp -71 LOWER Rp 22.490 Rp 5 0.0% PROFIT IDV
30 190 Diamonds Rp 24.903 Rp 25.262 Rp 26.998 Rp 27.268 Rp 25.016 Rp 25.266 SipShop Rp 25.266 Rp 24.858 Rp 25.216 Rp 4 Rp 50 Rp -46 LOWER Rp 24.220 Rp 683 2.8% 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 36.678 Rp 37.045 SipShop Rp 37.045 Rp 36.469 Rp 36.994 Rp -40 Rp 50 Rp -90 LOWER Rp 34.600 Rp 1.959 5.7% PROFIT IDV
33 375 Diamonds Rp 49.042 Rp 49.748 Rp 52.065 Rp 52.586 Rp 49.183 Rp 49.675 SipShop Rp 49.675 Rp 48.920 Rp 49.624 Rp -73 Rp 50 Rp -123 LOWER Rp 46.710 Rp 2.332 5.0% PROFIT IDV
34 400 Diamonds Rp 52.354 Rp 53.108 Rp 56.888 Rp 57.457 Rp 52.518 Rp 53.043 SipShop Rp 53.043 Rp 52.240 Rp 52.992 Rp -65 Rp 50 Rp -115 LOWER Rp 50.170 Rp 2.184 4.4% PROFIT IDV
35 405 Diamonds Rp 52.354 Rp 53.108 - - Rp 52.518 Rp 53.043 SipShop Rp 53.043 Rp 52.240 Rp 52.992 Rp -65 Rp 50 Rp -115 LOWER Rp 50.170 Rp 2.184 4.4% PROFIT IDV
36 425 Diamonds Rp 54.849 Rp 55.639 Rp 57.848 Rp 58.426 Rp 55.002 Rp 55.552 SipShop Rp 55.552 Rp 54.714 Rp 55.502 Rp -87 Rp 50 Rp -137 LOWER Rp 51.900 Rp 2.949 5.7% PROFIT IDV
37 475 Diamonds Rp 61.523 Rp 62.409 Rp 65.561 Rp 66.217 Rp 61.681 Rp 62.298 SipShop Rp 62.298 Rp 61.364 Rp 62.248 Rp -111 Rp 50 Rp -161 LOWER Rp 58.820 Rp 2.703 4.6% PROFIT IDV
38 495 Diamonds Rp 63.994 Rp 64.916 Rp 67.489 Rp 68.164 Rp 64.163 Rp 64.805 SipShop Rp 64.805 Rp 63.835 Rp 64.754 Rp -111 Rp 50 Rp -161 LOWER Rp 60.550 Rp 3.444 5.7% PROFIT IDV
39 500 Diamonds Rp 64.829 Rp 65.763 Rp 68.453 Rp 69.138 Rp 65.001 Rp 65.651 SipShop Rp 65.651 Rp 64.669 Rp 65.600 Rp -112 Rp 50 Rp -162 LOWER Rp 61.415 Rp 3.414 5.6% PROFIT IDV
40 510 Diamonds Rp 66.498 Rp 67.456 Rp 70.382 Rp 71.086 Rp 66.674 Rp 67.341 SipShop Rp 67.341 Rp 66.335 Rp 67.290 Rp -115 Rp 50 Rp -165 LOWER Rp 63.145 Rp 3.353 5.3% PROFIT IDV
41 545 Diamonds Rp 70.644 Rp 71.661 - - Rp 70.843 Rp 71.551 SipShop Rp 71.551 Rp 70.486 Rp 71.501 Rp -110 Rp 50 Rp -160 LOWER Rp 67.470 Rp 3.174 4.7% PROFIT IDV
42 565 Diamonds Rp 73.139 Rp 74.192 Rp 77.130 Rp 77.901 Rp 73.326 Rp 74.059 SipShop Rp 74.059 Rp 72.958 Rp 74.009 Rp -133 Rp 50 Rp -183 LOWER Rp 69.200 Rp 3.939 5.7% PROFIT IDV
43 635 Diamonds Rp 82.285 Rp 83.470 Rp 86.771 Rp 87.639 Rp 82.488 Rp 83.313 SipShop Rp 83.313 Rp 82.081 Rp 83.263 Rp -157 Rp 50 Rp -207 LOWER Rp 77.850 Rp 4.435 5.7% PROFIT IDV
44 720 Diamonds Rp 91.430 Rp 92.747 Rp 96.411 Rp 97.375 Rp 91.649 Rp 92.565 SipShop Rp 92.565 Rp 91.201 Rp 92.514 Rp -182 Rp 50 Rp -232 LOWER Rp 86.500 Rp 4.930 5.7% PROFIT IDV
45 725 Diamonds Rp 92.264 Rp 93.593 Rp 97.375 Rp 98.349 Rp 92.486 Rp 93.411 SipShop Rp 93.411 Rp 92.035 Rp 93.360 Rp -182 Rp 50 Rp -232 LOWER Rp 87.365 Rp 4.899 5.6% PROFIT IDV
46 740 Diamonds Rp 94.768 Rp 96.133 Rp 100.269 Rp 101.272 Rp 94.998 Rp 95.948 SipShop Rp 95.948 Rp 94.536 Rp 95.897 Rp -185 Rp 50 Rp -235 LOWER Rp 89.960 Rp 4.808 5.3% PROFIT IDV
47 770 Diamonds Rp 98.080 Rp 99.492 Rp 104.124 Rp 105.165 Rp 98.328 Rp 99.311 SipShop Rp 99.311 Rp 97.851 Rp 99.260 Rp -181 Rp 50 Rp -231 LOWER Rp 93.420 Rp 4.660 5.0% PROFIT IDV
48 790 Diamonds Rp 100.526 Rp 101.974 Rp 106.052 Rp 107.113 Rp 100.812 Rp 101.820 SipShop Rp 101.820 Rp 100.276 Rp 101.720 Rp -154 Rp 100 Rp -254 LOWER Rp 95.150 Rp 5.376 5.7% PROFIT IDV
49 800 Diamonds Rp 102.194 Rp 103.666 Rp 107.982 Rp 109.062 Rp 102.486 Rp 103.511 SipShop Rp 103.511 Rp 101.943 Rp 103.411 Rp -155 Rp 100 Rp -255 LOWER Rp 96.880 Rp 5.314 5.5% PROFIT IDV
50 860 Diamonds Rp 109.668 Rp 111.247 Rp 115.693 Rp 116.850 Rp 109.974 Rp 111.074 SipShop Rp 111.074 Rp 109.398 Rp 110.973 Rp -173 Rp 100 Rp -273 LOWER Rp 103.800 Rp 5.868 5.7% PROFIT IDV
51 930 Diamonds Rp 118.816 Rp 120.527 Rp 125.335 Rp 126.588 Rp 119.137 Rp 120.328 SipShop Rp 120.328 Rp 118.521 Rp 120.228 Rp -199 Rp 100 Rp -299 LOWER Rp 112.450 Rp 6.366 5.7% PROFIT IDV
52 1000 Diamonds Rp 127.961 Rp 129.804 Rp 134.976 Rp 136.326 Rp 128.299 Rp 129.582 SipShop Rp 129.582 Rp 127.643 Rp 129.481 Rp -222 Rp 100 Rp -322 LOWER Rp 121.100 Rp 6.861 5.7% PROFIT IDV
53 1050 Diamonds Rp 134.611 Rp 136.549 Rp 142.689 Rp 144.116 Rp 134.978 Rp 136.328 SipShop Rp 136.328 Rp 134.294 Rp 136.228 Rp -221 Rp 100 Rp -321 LOWER Rp 128.020 Rp 6.591 5.1% PROFIT IDV
54 1075 Diamonds Rp 137.106 Rp 139.080 Rp 144.616 Rp 146.062 Rp 137.460 Rp 138.835 SipShop Rp 138.835 Rp 136.765 Rp 138.734 Rp -245 Rp 100 Rp -345 LOWER Rp 129.750 Rp 7.356 5.7% PROFIT IDV
55 1080 Diamonds Rp 137.940 Rp 139.926 Rp 145.581 Rp 147.037 Rp 138.297 Rp 139.680 SipShop Rp 139.680 Rp 137.598 Rp 139.579 Rp -246 Rp 100 Rp -346 LOWER Rp 130.615 Rp 7.325 5.6% PROFIT IDV
56 1440 Diamonds Rp 182.828 Rp 185.461 Rp 192.821 Rp 194.749 Rp 183.270 Rp 185.103 SipShop Rp 185.103 Rp 182.376 Rp 185.002 Rp -358 Rp 100 Rp -458 LOWER Rp 173.000 Rp 9.828 5.7% PROFIT IDV
57 1450 Diamonds Rp 182.828 Rp 185.461 Rp 192.820 Rp 194.748 Rp 183.270 Rp 185.103 SipShop Rp 185.103 Rp 182.376 Rp 185.002 Rp -358 Rp 100 Rp -458 LOWER Rp 173.000 Rp 9.828 5.7% PROFIT IDV
58 2000 Diamonds Rp 253.963 Rp 257.620 Rp 268.986 Rp 271.676 Rp 254.943 Rp 257.492 SipShop Rp 257.492 Rp 253.343 Rp 256.991 Rp -128 Rp 500 Rp -628 LOWER Rp 241.335 Rp 12.628 5.2% 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 272.253 Rp 276.173 Rp 288.269 Rp 291.152 Rp 273.269 Rp 276.002 SipShop Rp 276.002 Rp 271.591 Rp 275.502 Rp -171 Rp 500 Rp -671 LOWER Rp 258.635 Rp 13.618 5.3% PROFIT IDV
61 2180 Diamonds Rp 273.889 Rp 277.833 Rp 289.230 Rp 292.122 Rp 274.918 Rp 277.667 SipShop Rp 277.667 Rp 273.232 Rp 277.167 Rp -166 Rp 500 Rp -666 LOWER Rp 259.500 Rp 14.389 5.5% PROFIT IDV
62 2200 Diamonds Rp 277.227 Rp 281.219 Rp 293.088 Rp 296.019 Rp 278.258 Rp 281.041 SipShop Rp 281.041 Rp 276.558 Rp 280.540 Rp -178 Rp 500 Rp -678 LOWER Rp 262.960 Rp 14.267 5.4% PROFIT IDV
63 2720 Diamonds Rp 344.580 Rp 349.542 Rp 365.399 Rp 369.053 Rp 345.738 Rp 349.195 SipShop Rp 349.195 Rp 343.745 Rp 348.695 Rp -347 Rp 500 Rp -847 LOWER Rp 326.970 Rp 17.610 5.4% PROFIT IDV
64 3000 Diamonds Rp 378.689 Rp 384.142 Rp 401.070 Rp 405.081 Rp 379.906 Rp 383.705 SipShop Rp 383.705 Rp 377.765 Rp 383.205 Rp -437 Rp 500 Rp -937 LOWER Rp 359.840 Rp 18.849 5.2% PROFIT IDV
65 3640 Diamonds Rp 456.793 Rp 463.371 Rp 482.049 Rp 486.869 Rp 458.178 Rp 462.760 SipShop Rp 462.760 Rp 455.697 Rp 462.259 Rp -611 Rp 500 Rp -1.111 LOWER Rp 432.500 Rp 24.293 5.6% PROFIT IDV
66 4000 Diamonds Rp 503.352 Rp 510.600 Rp 531.219 Rp 536.531 Rp 504.828 Rp 509.876 SipShop Rp 509.876 Rp 502.145 Rp 509.376 Rp -724 Rp 500 Rp -1.224 LOWER Rp 476.615 Rp 26.737 5.6% PROFIT IDV
67 4450 Diamonds Rp 560.728 Rp 568.802 Rp 591.960 Rp 597.880 Rp 562.311 Rp 567.934 SipShop Rp 567.934 Rp 559.378 Rp 567.433 Rp -868 Rp 500 Rp -1.368 LOWER Rp 531.110 Rp 29.618 5.6% PROFIT IDV
68 5500 Diamonds Rp 692.930 Rp 702.908 Rp 731.752 Rp 739.070 Rp 694.767 Rp 701.715 SipShop Rp 701.715 Rp 691.260 Rp 701.214 Rp -1.193 Rp 500 Rp -1.693 LOWER Rp 656.535 Rp 36.395 5.5% PROFIT IDV
69 6000 Diamonds Rp 755.310 Rp 766.186 Rp 798.275 Rp 806.258 Rp 757.259 Rp 764.832 SipShop Rp 764.832 Rp 753.481 Rp 764.331 Rp -1.354 Rp 500 Rp -1.854 LOWER Rp 716.220 Rp 39.090 5.5% PROFIT IDV
70 6480 Diamonds Rp 817.627 Rp 829.401 Rp 862.874 Rp 871.503 Rp 819.709 Rp 827.906 SipShop Rp 827.906 Rp 815.660 Rp 827.406 Rp -1.495 Rp 500 Rp -1.995 LOWER Rp 774.175 Rp 43.452 5.6% PROFIT IDV
71 7290 Diamonds Rp 915.719 Rp 928.905 Rp 964.097 Rp 973.738 Rp 917.998 Rp 927.178 SipShop Rp 927.178 Rp 913.523 Rp 926.678 Rp -1.727 Rp 500 Rp -2.227 LOWER Rp 866.730 Rp 48.989 5.7% PROFIT IDV
72 8010 Diamonds Rp 1.006.678 Rp 1.021.174 Rp 1.060.507 Rp 1.071.112 Rp 1.009.628 Rp 1.019.724 SipShop Rp 1.019.724 Rp 1.004.262 Rp 1.018.723 Rp -1.450 Rp 1.000 Rp -2.450 LOWER Rp 953.230 Rp 53.448 5.6% PROFIT IDV
73 9800 Diamonds Rp 1.232.837 Rp 1.250.590 Rp 1.299.605 Rp 1.312.601 Rp 1.236.219 Rp 1.248.581 SipShop Rp 1.248.581 Rp 1.229.870 Rp 1.247.580 Rp -2.009 Rp 1.000 Rp -3.009 LOWER Rp 1.167.750 Rp 65.087 5.6% PROFIT IDV
74 14580 Diamonds Rp 1.831.412 Rp 1.857.784 Rp 1.928.193 Rp 1.947.475 Rp 1.835.968 Rp 1.854.328 SipShop Rp 1.854.328 Rp 1.827.018 Rp 1.853.327 Rp -3.456 Rp 1.000 Rp -4.456 LOWER Rp 1.733.460 Rp 97.952 5.7% PROFIT IDV
75 36500 Diamonds Rp 4.584.970 Rp 4.650.994 Rp 4.820.483 Rp 4.868.688 Rp 4.594.886 Rp 4.640.835 SipShop Rp 4.640.835 Rp 4.573.969 Rp 4.639.834 Rp -10.159 Rp 1.000 Rp -11.159 LOWER Rp 4.338.840 Rp 246.130 5.7% PROFIT IDV
76 73100 Diamonds Rp 9.184.120 Rp 9.316.371 Rp 9.640.965 Rp 9.737.375 Rp 9.203.020 Rp 9.295.050 SipShop Rp 9.295.050 Rp 9.162.115 Rp 9.294.049 Rp -21.321 Rp 1.000 Rp -22.321 LOWER Rp 8.688.060 Rp 496.060 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.