Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-22
76
Total Variants
68
Lower
8
Keep
0
Raise
63
Profit
10
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 25.615 Rp 25.984 Rp 29.447 Rp 29.741 Rp 24.803 Rp 25.051 SipShop Rp 25.051 Rp 24.646 Rp 25.001 Rp -933 Rp 50 Rp -983 LOWER - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 74.353 Rp 75.097 SipShop Rp 75.097 Rp 73.981 Rp 75.046 Rp -2.115 Rp 50 Rp -2.165 LOWER - - - - -
3 BP Card Rp 41.582 Rp 42.181 Rp 44.141 Rp 44.582 Rp 41.813 Rp 42.231 SipShop Rp 42.231 Rp 41.582 Rp 42.181 Rp 50 Rp 50 Rp 0 KEEP - - - - -
4 5 Diamonds Rp 828 Rp 840 Rp 965 Rp 975 Rp 839 Rp 847 SipShop Rp 847 Rp 825 Rp 837 Rp 7 Rp 10 Rp -3 LOWER Rp 865 Rp -37 -4.3% LOSS IDV
5 12 Diamonds Rp 1.828 Rp 1.854 Rp 1.930 Rp 1.949 Rp 1.836 Rp 1.854 SipShop Rp 1.854 Rp 1.817 Rp 1.843 Rp 0 Rp 10 Rp -10 LOWER Rp 1.730 Rp 98 5.7% PROFIT IDV
6 70 Diamonds Rp 9.130 Rp 9.261 Rp 9.642 Rp 9.738 Rp 9.147 Rp 9.238 SipShop Rp 9.238 Rp 9.097 Rp 9.228 Rp -23 Rp 10 Rp -33 LOWER Rp 8.650 Rp 480 5.5% PROFIT IDV
7 100 Diamonds Rp 13.274 Rp 13.465 Rp 15.430 Rp 15.584 Rp 13.343 Rp 13.476 SipShop Rp 13.476 Rp 13.274 Rp 13.465 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -566 -4.1% LOSS IDV
8 140 Diamonds Rp 18.313 Rp 18.577 Rp 19.283 Rp 19.476 Rp 18.293 Rp 18.476 SipShop Rp 18.476 Rp 18.203 Rp 18.465 Rp -101 Rp 10 Rp -111 LOWER Rp 17.300 Rp 1.013 5.9% 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 39.967 Rp 40.543 - - Rp 40.011 Rp 40.411 SipShop Rp 40.411 Rp 39.788 Rp 40.361 Rp -132 Rp 50 Rp -182 LOWER Rp 38.060 Rp 1.907 5.0% PROFIT IDV
11 355 Diamonds Rp 45.649 Rp 46.306 Rp 48.206 Rp 48.688 Rp 45.733 Rp 46.190 SipShop Rp 46.190 Rp 45.485 Rp 46.140 Rp -116 Rp 50 Rp -166 LOWER Rp 43.250 Rp 2.399 5.5% PROFIT IDV
12 360 Diamonds Rp 46.631 Rp 47.302 Rp 49.171 Rp 49.663 Rp 46.676 Rp 47.143 SipShop Rp 47.143 Rp 46.424 Rp 47.093 Rp -159 Rp 50 Rp -209 LOWER Rp 44.115 Rp 2.516 5.7% PROFIT IDV
13 10 Diamonds Rp 1.657 Rp 1.681 Rp 1.930 Rp 1.949 Rp 1.671 Rp 1.688 SipShop Rp 1.688 Rp 1.654 Rp 1.678 Rp 7 Rp 10 Rp -3 LOWER Rp 1.730 Rp -73 -4.2% LOSS IDV
14 15 Diamonds Rp 2.486 Rp 2.522 Rp 2.894 Rp 2.923 Rp 2.504 Rp 2.529 SipShop Rp 2.529 Rp 2.483 Rp 2.519 Rp 7 Rp 10 Rp -3 LOWER Rp 2.595 Rp -109 -4.2% LOSS IDV
15 20 Diamonds Rp 3.316 Rp 3.364 Rp 3.859 Rp 3.898 Rp 3.337 Rp 3.370 SipShop Rp 3.370 Rp 3.312 Rp 3.360 Rp 6 Rp 10 Rp -4 LOWER Rp 3.460 Rp -144 -4.2% LOSS IDV
16 25 Diamonds Rp 4.147 Rp 4.207 Rp 4.823 Rp 4.871 Rp 4.169 Rp 4.211 SipShop Rp 4.211 Rp 4.141 Rp 4.201 Rp 4 Rp 10 Rp -6 LOWER Rp 4.325 Rp -178 -4.1% LOSS IDV
17 30 Diamonds Rp 4.977 Rp 5.049 Rp 5.788 Rp 5.846 Rp 5.002 Rp 5.052 SipShop Rp 5.052 Rp 4.970 Rp 5.042 Rp 3 Rp 10 Rp -7 LOWER Rp 5.190 Rp -213 -4.1% LOSS IDV
18 40 Diamonds Rp 6.327 Rp 6.418 Rp 7.717 Rp 7.794 Rp 6.363 Rp 6.427 SipShop Rp 6.427 Rp 6.325 Rp 6.416 Rp 9 Rp 10 Rp -1 KEEP Rp 6.920 Rp -593 -8.6% LOSS IDV
19 50 Diamonds Rp 6.633 Rp 6.729 Rp 7.714 Rp 7.791 Rp 6.672 Rp 6.739 SipShop Rp 6.739 Rp 6.633 Rp 6.729 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp -287 -4.1% 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 9.994 Rp 10.138 Rp 10.607 Rp 10.713 Rp 10.002 Rp 10.102 SipShop Rp 10.102 Rp 9.948 Rp 10.091 Rp -36 Rp 10 Rp -46 LOWER Rp 9.515 Rp 479 5.0% PROFIT IDV
22 80 Diamonds Rp 10.826 Rp 10.982 Rp 11.571 Rp 11.687 Rp 10.834 Rp 10.942 SipShop Rp 10.942 Rp 10.776 Rp 10.931 Rp -40 Rp 10 Rp -50 LOWER Rp 10.380 Rp 446 4.3% PROFIT IDV
23 90 Diamonds Rp 12.490 Rp 12.670 Rp 13.501 Rp 13.636 Rp 12.505 Rp 12.630 SipShop Rp 12.630 Rp 12.440 Rp 12.619 Rp -40 Rp 10 Rp -50 LOWER Rp 12.110 Rp 380 3.1% PROFIT IDV
24 120 Diamonds Rp 15.805 Rp 16.033 Rp 17.356 Rp 17.530 Rp 15.847 Rp 16.005 SipShop Rp 16.005 Rp 15.767 Rp 15.994 Rp -28 Rp 10 Rp -38 LOWER Rp 15.570 Rp 235 1.5% PROFIT IDV
25 130 Diamonds Rp 17.466 Rp 17.718 Rp 19.285 Rp 19.478 Rp 17.515 Rp 17.690 SipShop Rp 17.690 Rp 17.429 Rp 17.680 Rp -28 Rp 10 Rp -38 LOWER Rp 17.300 Rp 166 1.0% PROFIT IDV
26 145 Diamonds Rp 19.166 Rp 19.442 Rp 20.248 Rp 20.450 Rp 19.170 Rp 19.362 SipShop Rp 19.362 Rp 19.077 Rp 19.352 Rp -80 Rp 10 Rp -90 LOWER Rp 18.165 Rp 1.001 5.5% PROFIT IDV
27 150 Diamonds Rp 19.998 Rp 20.286 Rp 21.212 Rp 21.424 Rp 20.003 Rp 20.203 SipShop Rp 20.203 Rp 19.906 Rp 20.193 Rp -83 Rp 10 Rp -93 LOWER Rp 19.030 Rp 968 5.1% PROFIT IDV
28 160 Diamonds Rp 21.657 Rp 21.969 Rp 23.141 Rp 23.372 Rp 21.668 Rp 21.885 SipShop Rp 21.885 Rp 21.564 Rp 21.875 Rp -84 Rp 10 Rp -94 LOWER Rp 20.760 Rp 897 4.3% PROFIT IDV
29 170 Diamonds Rp 22.469 Rp 22.793 Rp 25.071 Rp 25.322 Rp 22.524 Rp 22.749 SipShop Rp 22.749 Rp 22.416 Rp 22.739 Rp -44 Rp 10 Rp -54 LOWER Rp 22.490 Rp -21 -0.1% LOSS IDV
30 190 Diamonds Rp 24.932 Rp 25.291 Rp 26.998 Rp 27.268 Rp 25.012 Rp 25.262 SipShop Rp 25.262 Rp 24.854 Rp 25.212 Rp -29 Rp 50 Rp -79 LOWER Rp 24.220 Rp 712 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 36.631 Rp 37.158 Rp 38.565 Rp 38.951 Rp 36.680 Rp 37.047 SipShop Rp 37.047 Rp 36.471 Rp 36.996 Rp -111 Rp 50 Rp -161 LOWER Rp 34.600 Rp 2.031 5.9% PROFIT IDV
33 375 Diamonds Rp 49.134 Rp 49.842 Rp 52.065 Rp 52.586 Rp 49.174 Rp 49.666 SipShop Rp 49.666 Rp 48.911 Rp 49.615 Rp -176 Rp 50 Rp -226 LOWER Rp 46.710 Rp 2.424 5.2% PROFIT IDV
34 400 Diamonds Rp 52.450 Rp 53.205 Rp 56.888 Rp 57.457 Rp 52.518 Rp 53.043 SipShop Rp 53.043 Rp 52.240 Rp 52.992 Rp -162 Rp 50 Rp -212 LOWER Rp 50.170 Rp 2.280 4.5% PROFIT IDV
35 405 Diamonds Rp 52.450 Rp 53.205 - - Rp 52.518 Rp 53.043 SipShop Rp 53.043 Rp 52.240 Rp 52.992 Rp -162 Rp 50 Rp -212 LOWER Rp 50.170 Rp 2.280 4.5% PROFIT IDV
36 425 Diamonds Rp 54.956 Rp 55.747 Rp 57.848 Rp 58.426 Rp 55.006 Rp 55.556 SipShop Rp 55.556 Rp 54.718 Rp 55.506 Rp -191 Rp 50 Rp -241 LOWER Rp 51.900 Rp 3.056 5.9% PROFIT IDV
37 475 Diamonds Rp 61.617 Rp 62.504 Rp 65.561 Rp 66.217 Rp 61.681 Rp 62.298 SipShop Rp 62.298 Rp 61.364 Rp 62.248 Rp -206 Rp 50 Rp -256 LOWER Rp 58.820 Rp 2.797 4.8% PROFIT IDV
38 495 Diamonds Rp 64.119 Rp 65.042 Rp 67.489 Rp 68.164 Rp 64.169 Rp 64.811 SipShop Rp 64.811 Rp 63.841 Rp 64.760 Rp -231 Rp 50 Rp -281 LOWER Rp 60.550 Rp 3.569 5.9% PROFIT IDV
39 500 Diamonds Rp 64.979 Rp 65.915 Rp 68.453 Rp 69.138 Rp 65.002 Rp 65.652 SipShop Rp 65.652 Rp 64.670 Rp 65.601 Rp -263 Rp 50 Rp -313 LOWER Rp 61.415 Rp 3.564 5.8% PROFIT IDV
40 510 Diamonds Rp 66.642 Rp 67.602 Rp 70.382 Rp 71.086 Rp 66.667 Rp 67.334 SipShop Rp 67.334 Rp 66.328 Rp 67.283 Rp -268 Rp 50 Rp -318 LOWER Rp 63.145 Rp 3.497 5.5% PROFIT IDV
41 545 Diamonds Rp 70.798 Rp 71.817 - - Rp 70.844 Rp 71.552 SipShop Rp 71.552 Rp 70.486 Rp 71.501 Rp -265 Rp 50 Rp -315 LOWER Rp 67.470 Rp 3.328 4.9% PROFIT IDV
42 565 Diamonds Rp 73.283 Rp 74.338 Rp 77.130 Rp 77.901 Rp 73.332 Rp 74.065 SipShop Rp 74.065 Rp 72.964 Rp 74.015 Rp -273 Rp 50 Rp -323 LOWER Rp 69.200 Rp 4.083 5.9% PROFIT IDV
43 635 Diamonds Rp 82.482 Rp 83.670 Rp 86.771 Rp 87.639 Rp 82.495 Rp 83.320 SipShop Rp 83.320 Rp 82.087 Rp 83.269 Rp -350 Rp 50 Rp -400 LOWER Rp 77.850 Rp 4.632 5.9% PROFIT IDV
44 720 Diamonds Rp 91.320 Rp 92.635 Rp 96.411 Rp 97.375 Rp 91.328 Rp 92.241 SipShop Rp 92.241 Rp 90.882 Rp 92.191 Rp -394 Rp 50 Rp -444 LOWER Rp 86.500 Rp 4.820 5.6% PROFIT IDV
45 725 Diamonds Rp 92.446 Rp 93.777 Rp 97.375 Rp 98.349 Rp 92.491 Rp 93.416 SipShop Rp 93.416 Rp 92.040 Rp 93.365 Rp -361 Rp 50 Rp -411 LOWER Rp 87.365 Rp 5.081 5.8% PROFIT IDV
46 740 Diamonds Rp 94.969 Rp 96.337 Rp 100.269 Rp 101.272 Rp 94.989 Rp 95.939 SipShop Rp 95.939 Rp 94.527 Rp 95.888 Rp -398 Rp 50 Rp -448 LOWER Rp 89.960 Rp 5.009 5.6% PROFIT IDV
47 770 Diamonds Rp 98.286 Rp 99.701 Rp 104.124 Rp 105.165 Rp 98.333 Rp 99.316 SipShop Rp 99.316 Rp 97.856 Rp 99.265 Rp -385 Rp 50 Rp -435 LOWER Rp 93.420 Rp 4.866 5.2% PROFIT IDV
48 790 Diamonds Rp 100.723 Rp 102.173 Rp 106.052 Rp 107.113 Rp 100.821 Rp 101.829 SipShop Rp 101.829 Rp 100.284 Rp 101.728 Rp -344 Rp 100 Rp -444 LOWER Rp 95.150 Rp 5.573 5.9% PROFIT IDV
49 800 Diamonds Rp 102.396 Rp 103.871 Rp 107.982 Rp 109.062 Rp 102.486 Rp 103.511 SipShop Rp 103.511 Rp 101.943 Rp 103.411 Rp -360 Rp 100 Rp -460 LOWER Rp 96.880 Rp 5.516 5.7% PROFIT IDV
50 860 Diamonds Rp 109.887 Rp 111.469 Rp 115.693 Rp 116.850 Rp 109.984 Rp 111.084 SipShop Rp 111.084 Rp 109.408 Rp 110.983 Rp -385 Rp 100 Rp -485 LOWER Rp 103.800 Rp 6.087 5.9% PROFIT IDV
51 930 Diamonds Rp 119.049 Rp 120.763 Rp 125.335 Rp 126.588 Rp 119.147 Rp 120.338 SipShop Rp 120.338 Rp 118.531 Rp 120.238 Rp -425 Rp 100 Rp -525 LOWER Rp 112.450 Rp 6.599 5.9% PROFIT IDV
52 1000 Diamonds Rp 128.213 Rp 130.059 Rp 134.976 Rp 136.326 Rp 128.310 Rp 129.593 SipShop Rp 129.593 Rp 127.654 Rp 129.492 Rp -466 Rp 100 Rp -566 LOWER Rp 121.100 Rp 7.113 5.9% PROFIT IDV
53 1050 Diamonds Rp 134.905 Rp 136.848 Rp 142.689 Rp 144.116 Rp 134.985 Rp 136.335 SipShop Rp 136.335 Rp 134.301 Rp 136.235 Rp -513 Rp 100 Rp -613 LOWER Rp 128.020 Rp 6.885 5.4% PROFIT IDV
54 1075 Diamonds Rp 137.376 Rp 139.354 Rp 144.616 Rp 146.062 Rp 137.473 Rp 138.848 SipShop Rp 138.848 Rp 136.778 Rp 138.748 Rp -506 Rp 100 Rp -606 LOWER Rp 129.750 Rp 7.626 5.9% PROFIT IDV
55 1080 Diamonds Rp 138.212 Rp 140.202 Rp 145.581 Rp 147.037 Rp 138.306 Rp 139.689 SipShop Rp 139.689 Rp 137.607 Rp 139.589 Rp -513 Rp 100 Rp -613 LOWER Rp 130.615 Rp 7.597 5.8% PROFIT IDV
56 1440 Diamonds Rp 183.192 Rp 185.830 Rp 192.821 Rp 194.749 Rp 183.288 Rp 185.121 SipShop Rp 185.121 Rp 182.394 Rp 185.020 Rp -709 Rp 100 Rp -809 LOWER Rp 173.000 Rp 10.192 5.9% PROFIT IDV
57 1450 Diamonds Rp 183.234 Rp 185.873 Rp 192.820 Rp 194.748 Rp 183.068 Rp 184.899 SipShop Rp 184.899 Rp 182.175 Rp 184.798 Rp -974 Rp 100 Rp -1.074 LOWER Rp 173.000 Rp 10.234 5.9% PROFIT IDV
58 2000 Diamonds Rp 254.526 Rp 258.191 Rp 268.986 Rp 271.676 Rp 255.236 Rp 257.788 SipShop Rp 257.788 Rp 253.635 Rp 257.287 Rp -403 Rp 500 Rp -903 LOWER Rp 241.335 Rp 13.191 5.5% 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 272.860 Rp 276.789 Rp 288.269 Rp 291.152 Rp 273.584 Rp 276.320 SipShop Rp 276.320 Rp 271.904 Rp 275.819 Rp -469 Rp 500 Rp -969 LOWER Rp 258.635 Rp 14.225 5.5% PROFIT IDV
61 2180 Diamonds Rp 274.546 Rp 278.499 Rp 289.230 Rp 292.122 Rp 274.918 Rp 277.667 SipShop Rp 277.667 Rp 273.232 Rp 277.167 Rp -832 Rp 500 Rp -1.332 LOWER Rp 259.500 Rp 15.046 5.8% PROFIT IDV
62 2200 Diamonds Rp 277.872 Rp 281.873 Rp 293.088 Rp 296.019 Rp 279.243 Rp 282.035 SipShop Rp 282.035 Rp 277.538 Rp 281.535 Rp 162 Rp 500 Rp -338 LOWER Rp 262.960 Rp 14.912 5.7% PROFIT IDV
63 2720 Diamonds Rp 345.366 Rp 350.339 Rp 365.399 Rp 369.053 Rp 346.976 Rp 350.446 SipShop Rp 350.446 Rp 344.978 Rp 349.946 Rp 107 Rp 500 Rp -393 LOWER Rp 326.970 Rp 18.396 5.6% PROFIT IDV
64 3000 Diamonds Rp 379.517 Rp 384.982 Rp 401.070 Rp 405.081 Rp 380.340 Rp 384.143 SipShop Rp 384.143 Rp 378.196 Rp 383.642 Rp -839 Rp 500 Rp -1.339 LOWER Rp 359.840 Rp 19.677 5.5% 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 504.554 Rp 511.820 Rp 531.219 Rp 536.531 Rp 505.432 Rp 510.486 SipShop Rp 510.486 Rp 502.746 Rp 509.986 Rp -1.334 Rp 500 Rp -1.834 LOWER Rp 476.615 Rp 27.939 5.9% PROFIT IDV
67 4450 Diamonds Rp 562.051 Rp 570.145 Rp 591.960 Rp 597.880 Rp 562.977 Rp 568.607 SipShop Rp 568.607 Rp 560.042 Rp 568.107 Rp -1.538 Rp 500 Rp -2.038 LOWER Rp 531.110 Rp 30.941 5.8% PROFIT IDV
68 5500 Diamonds Rp 694.546 Rp 704.547 Rp 731.752 Rp 739.070 Rp 695.588 Rp 702.544 SipShop Rp 702.544 Rp 692.078 Rp 702.044 Rp -2.003 Rp 500 Rp -2.503 LOWER Rp 656.535 Rp 38.011 5.8% PROFIT IDV
69 6000 Diamonds Rp 757.029 Rp 767.930 Rp 798.275 Rp 806.258 Rp 758.972 Rp 766.562 SipShop Rp 766.562 Rp 755.187 Rp 766.062 Rp -1.368 Rp 500 Rp -1.868 LOWER Rp 716.220 Rp 40.809 5.7% PROFIT IDV
70 6480 Diamonds Rp 819.559 Rp 831.361 Rp 862.874 Rp 871.503 Rp 822.351 Rp 830.575 SipShop Rp 830.575 Rp 818.291 Rp 830.074 Rp -786 Rp 500 Rp -1.286 LOWER Rp 774.175 Rp 45.384 5.9% PROFIT IDV
71 7290 Diamonds Rp 917.904 Rp 931.122 Rp 964.097 Rp 973.738 Rp 919.096 Rp 928.287 SipShop Rp 928.287 Rp 914.616 Rp 927.786 Rp -2.835 Rp 500 Rp -3.335 LOWER Rp 866.730 Rp 51.174 5.9% PROFIT IDV
72 8010 Diamonds Rp 1.009.082 Rp 1.023.613 Rp 1.060.507 Rp 1.071.112 Rp 1.010.836 Rp 1.020.944 SipShop Rp 1.020.944 Rp 1.005.465 Rp 1.019.944 Rp -2.669 Rp 1.000 Rp -3.669 LOWER Rp 953.230 Rp 55.852 5.9% PROFIT IDV
73 9800 Diamonds Rp 1.235.741 Rp 1.253.536 Rp 1.299.605 Rp 1.312.601 Rp 1.238.518 Rp 1.250.903 SipShop Rp 1.250.903 Rp 1.232.159 Rp 1.249.902 Rp -2.633 Rp 1.000 Rp -3.633 LOWER Rp 1.167.750 Rp 67.991 5.8% PROFIT IDV
74 14580 Diamonds Rp 1.835.780 Rp 1.862.215 Rp 1.928.193 Rp 1.947.475 Rp 1.838.163 Rp 1.856.545 SipShop Rp 1.856.545 Rp 1.829.204 Rp 1.855.545 Rp -5.670 Rp 1.000 Rp -6.670 LOWER Rp 1.733.460 Rp 102.320 5.9% PROFIT IDV
75 36500 Diamonds Rp 4.595.874 Rp 4.662.055 Rp 4.820.483 Rp 4.868.688 Rp 4.600.380 Rp 4.646.384 SipShop Rp 4.646.384 Rp 4.579.440 Rp 4.645.384 Rp -15.671 Rp 1.000 Rp -16.671 LOWER Rp 4.338.840 Rp 257.034 5.9% PROFIT IDV
76 73100 Diamonds Rp 9.206.100 Rp 9.338.668 Rp 9.640.965 Rp 9.737.375 Rp 9.214.059 Rp 9.306.200 SipShop Rp 9.306.200 Rp 9.173.107 Rp 9.305.200 Rp -32.468 Rp 1.000 Rp -33.468 LOWER Rp 8.688.060 Rp 518.040 6.0% 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.