Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-25
76
Total Variants
64
Lower
11
Keep
1
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 - - Takapedia Rp 29.741 Rp 29.269 Rp 29.690 Rp 3.757 Rp 50 Rp 3.707 RAISE - - - - -
2 Membership Bulanan Rp 76.116 Rp 77.212 Rp 88.270 Rp 89.153 Rp 74.287 Rp 75.030 SipShop Rp 75.030 Rp 73.915 Rp 74.979 Rp -2.182 Rp 50 Rp -2.232 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 825 Rp 837 Rp 965 Rp 975 Rp 839 Rp 847 SipShop Rp 847 Rp 825 Rp 837 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp -40 -4.6% LOSS IDV
5 12 Diamonds Rp 1.817 Rp 1.843 Rp 2.045 Rp 2.065 Rp 1.819 Rp 1.837 SipShop Rp 1.837 Rp 1.801 Rp 1.827 Rp -6 Rp 10 Rp -16 LOWER Rp 1.730 Rp 87 5.0% PROFIT IDV
6 70 Diamonds Rp 9.097 Rp 9.228 Rp 9.639 Rp 9.735 Rp 9.063 Rp 9.154 SipShop Rp 9.154 Rp 9.014 Rp 9.144 Rp -74 Rp 10 Rp -84 LOWER Rp 8.650 Rp 447 5.2% PROFIT IDV
7 100 Diamonds Rp 13.274 Rp 13.465 Rp 15.427 Rp 15.581 Rp 13.332 Rp 13.465 SipShop Rp 13.465 Rp 13.263 Rp 13.454 Rp 0 Rp 10 Rp -10 LOWER Rp 13.840 Rp -566 -4.1% LOSS IDV
8 140 Diamonds Rp 18.203 Rp 18.465 Rp 19.277 Rp 19.470 Rp 18.125 Rp 18.306 SipShop Rp 18.306 Rp 18.036 Rp 18.296 Rp -159 Rp 10 Rp -169 LOWER Rp 17.300 Rp 903 5.2% PROFIT IDV
9 210 Diamonds Rp 28.740 Rp 29.154 Rp 28.915 Rp 29.204 - - Takapedia Rp 29.204 Rp 28.740 Rp 29.154 Rp 50 Rp 50 Rp 0 KEEP Rp 25.950 Rp 2.790 10.8% PROFIT IDV
10 300 Diamonds Rp 39.656 Rp 40.227 - - Rp 39.586 Rp 39.982 SipShop Rp 39.982 Rp 39.365 Rp 39.932 Rp -245 Rp 50 Rp -295 LOWER Rp 38.060 Rp 1.596 4.2% PROFIT IDV
11 355 Diamonds Rp 45.485 Rp 46.140 Rp 48.191 Rp 48.673 Rp 45.313 Rp 45.766 SipShop Rp 45.766 Rp 45.067 Rp 45.716 Rp -374 Rp 50 Rp -424 LOWER Rp 43.250 Rp 2.235 5.2% PROFIT IDV
12 360 Diamonds Rp 46.259 Rp 46.925 Rp 49.156 Rp 49.648 Rp 46.145 Rp 46.606 SipShop Rp 46.606 Rp 45.895 Rp 46.556 Rp -319 Rp 50 Rp -369 LOWER Rp 44.115 Rp 2.144 4.9% PROFIT IDV
13 10 Diamonds Rp 1.654 Rp 1.678 Rp 1.930 Rp 1.949 Rp 1.671 Rp 1.688 SipShop Rp 1.688 Rp 1.654 Rp 1.678 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp -76 -4.4% LOSS IDV
14 15 Diamonds Rp 2.483 Rp 2.519 Rp 2.894 Rp 2.923 Rp 2.504 Rp 2.529 SipShop Rp 2.529 Rp 2.483 Rp 2.519 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp -112 -4.3% LOSS IDV
15 20 Diamonds Rp 3.312 Rp 3.360 Rp 3.859 Rp 3.898 Rp 3.337 Rp 3.370 SipShop Rp 3.370 Rp 3.312 Rp 3.360 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp -148 -4.3% LOSS IDV
16 25 Diamonds Rp 4.141 Rp 4.201 Rp 4.823 Rp 4.871 Rp 4.169 Rp 4.211 SipShop Rp 4.211 Rp 4.141 Rp 4.201 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp -184 -4.3% LOSS IDV
17 30 Diamonds Rp 4.970 Rp 5.042 Rp 5.788 Rp 5.846 Rp 5.002 Rp 5.052 SipShop Rp 5.052 Rp 4.970 Rp 5.042 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp -220 -4.2% LOSS IDV
18 40 Diamonds Rp 6.279 Rp 6.369 Rp 7.717 Rp 7.794 Rp 6.277 Rp 6.340 SipShop Rp 6.340 Rp 6.240 Rp 6.330 Rp -29 Rp 10 Rp -39 LOWER Rp 6.920 Rp -641 -9.3% LOSS IDV
19 50 Diamonds Rp 6.633 Rp 6.729 Rp 7.714 Rp 7.791 Rp 6.666 Rp 6.733 SipShop Rp 6.733 Rp 6.627 Rp 6.722 Rp 4 Rp 10 Rp -6 LOWER 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 9.948 Rp 10.091 Rp 10.604 Rp 10.710 Rp 9.896 Rp 9.995 SipShop Rp 9.995 Rp 9.843 Rp 9.985 Rp -96 Rp 10 Rp -106 LOWER Rp 9.515 Rp 433 4.6% PROFIT IDV
22 80 Diamonds Rp 10.776 Rp 10.931 Rp 11.568 Rp 11.684 Rp 10.729 Rp 10.836 SipShop Rp 10.836 Rp 10.672 Rp 10.826 Rp -95 Rp 10 Rp -105 LOWER Rp 10.380 Rp 396 3.8% PROFIT IDV
23 90 Diamonds Rp 12.440 Rp 12.619 Rp 13.497 Rp 13.632 Rp 12.400 Rp 12.524 SipShop Rp 12.524 Rp 12.336 Rp 12.514 Rp -95 Rp 10 Rp -105 LOWER Rp 12.110 Rp 330 2.7% PROFIT IDV
24 120 Diamonds Rp 15.767 Rp 15.994 Rp 17.353 Rp 17.527 Rp 15.730 Rp 15.887 SipShop Rp 15.887 Rp 15.651 Rp 15.876 Rp -107 Rp 10 Rp -117 LOWER Rp 15.570 Rp 197 1.3% PROFIT IDV
25 130 Diamonds Rp 17.381 Rp 17.631 Rp 19.282 Rp 19.475 Rp 17.417 Rp 17.591 SipShop Rp 17.591 Rp 17.331 Rp 17.581 Rp -40 Rp 10 Rp -50 LOWER Rp 17.300 Rp 81 0.5% PROFIT IDV
26 145 Diamonds Rp 19.011 Rp 19.285 Rp 20.241 Rp 20.443 Rp 18.958 Rp 19.148 SipShop Rp 19.148 Rp 18.866 Rp 19.138 Rp -137 Rp 10 Rp -147 LOWER Rp 18.165 Rp 846 4.7% PROFIT IDV
27 150 Diamonds Rp 19.840 Rp 20.126 Rp 21.206 Rp 21.418 Rp 19.791 Rp 19.989 SipShop Rp 19.989 Rp 19.695 Rp 19.979 Rp -137 Rp 10 Rp -147 LOWER Rp 19.030 Rp 810 4.3% PROFIT IDV
28 160 Diamonds Rp 21.498 Rp 21.808 Rp 23.135 Rp 23.366 Rp 21.456 Rp 21.671 SipShop Rp 21.671 Rp 21.353 Rp 21.660 Rp -137 Rp 10 Rp -147 LOWER Rp 20.760 Rp 738 3.6% PROFIT IDV
29 170 Diamonds Rp 22.355 Rp 22.677 Rp 25.064 Rp 25.315 Rp 22.396 Rp 22.620 SipShop Rp 22.620 Rp 22.289 Rp 22.610 Rp -57 Rp 10 Rp -67 LOWER Rp 22.490 Rp -135 -0.6% LOSS IDV
30 190 Diamonds Rp 24.774 Rp 25.131 Rp 26.991 Rp 27.261 Rp 24.787 Rp 25.035 SipShop Rp 25.035 Rp 24.630 Rp 24.985 Rp -96 Rp 50 Rp -146 LOWER Rp 24.220 Rp 554 2.3% PROFIT IDV
31 200 Diamonds Rp 28.744 Rp 29.158 Rp 28.919 Rp 29.208 - - Takapedia Rp 29.208 Rp 28.744 Rp 29.158 Rp 50 Rp 50 Rp 0 KEEP Rp 25.950 Rp 2.794 10.8% PROFIT IDV
32 280 Diamonds Rp 36.339 Rp 36.862 Rp 38.553 Rp 38.939 Rp 36.255 Rp 36.618 SipShop Rp 36.618 Rp 36.048 Rp 36.567 Rp -244 Rp 50 Rp -294 LOWER Rp 34.600 Rp 1.739 5.0% PROFIT IDV
33 375 Diamonds Rp 48.747 Rp 49.449 Rp 52.050 Rp 52.571 Rp 48.644 Rp 49.130 SipShop Rp 49.130 Rp 48.383 Rp 49.080 Rp -319 Rp 50 Rp -369 LOWER Rp 46.710 Rp 2.037 4.4% PROFIT IDV
34 400 Diamonds Rp 52.061 Rp 52.811 Rp 56.873 Rp 57.442 Rp 51.974 Rp 52.494 SipShop Rp 52.494 Rp 51.699 Rp 52.443 Rp -317 Rp 50 Rp -367 LOWER Rp 50.170 Rp 1.891 3.8% PROFIT IDV
35 405 Diamonds Rp 52.061 Rp 52.811 - - Rp 51.974 Rp 52.494 SipShop Rp 52.494 Rp 51.699 Rp 52.443 Rp -317 Rp 50 Rp -367 LOWER Rp 50.170 Rp 1.891 3.8% PROFIT IDV
36 425 Diamonds Rp 54.718 Rp 55.506 Rp 57.830 Rp 58.408 Rp 54.370 Rp 54.914 SipShop Rp 54.914 Rp 54.085 Rp 54.864 Rp -592 Rp 50 Rp -642 LOWER Rp 51.900 Rp 2.818 5.4% PROFIT IDV
37 475 Diamonds Rp 61.364 Rp 62.248 Rp 65.543 Rp 66.198 Rp 61.032 Rp 61.642 SipShop Rp 61.642 Rp 60.717 Rp 61.591 Rp -606 Rp 50 Rp -656 LOWER Rp 58.820 Rp 2.544 4.3% PROFIT IDV
38 495 Diamonds Rp 63.841 Rp 64.760 Rp 67.467 Rp 68.142 Rp 63.426 Rp 64.060 SipShop Rp 64.060 Rp 63.101 Rp 64.010 Rp -700 Rp 50 Rp -750 LOWER Rp 60.550 Rp 3.291 5.4% PROFIT IDV
39 500 Diamonds Rp 64.670 Rp 65.601 Rp 68.432 Rp 69.116 Rp 64.259 Rp 64.902 SipShop Rp 64.902 Rp 63.931 Rp 64.852 Rp -699 Rp 50 Rp -749 LOWER Rp 61.415 Rp 3.255 5.3% PROFIT IDV
40 510 Diamonds Rp 66.328 Rp 67.283 Rp 70.361 Rp 71.065 Rp 65.925 Rp 66.584 SipShop Rp 66.584 Rp 65.589 Rp 66.533 Rp -699 Rp 50 Rp -749 LOWER Rp 63.145 Rp 3.183 5.0% PROFIT IDV
41 545 Diamonds Rp 70.486 Rp 71.501 - - Rp 70.088 Rp 70.789 SipShop Rp 70.789 Rp 69.734 Rp 70.738 Rp -712 Rp 50 Rp -762 LOWER Rp 67.470 Rp 3.016 4.5% PROFIT IDV
42 565 Diamonds Rp 72.964 Rp 74.015 Rp 77.106 Rp 77.877 Rp 72.484 Rp 73.209 SipShop Rp 73.209 Rp 72.120 Rp 73.159 Rp -806 Rp 50 Rp -856 LOWER Rp 69.200 Rp 3.764 5.4% PROFIT IDV
43 635 Diamonds Rp 82.087 Rp 83.269 Rp 86.743 Rp 87.610 Rp 81.540 Rp 82.355 SipShop Rp 82.355 Rp 81.136 Rp 82.304 Rp -914 Rp 50 Rp -964 LOWER Rp 77.850 Rp 4.237 5.4% PROFIT IDV
44 720 Diamonds Rp 90.882 Rp 92.191 Rp 96.381 Rp 97.345 Rp 90.596 Rp 91.502 SipShop Rp 91.502 Rp 90.153 Rp 91.451 Rp -689 Rp 50 Rp -739 LOWER Rp 86.500 Rp 4.382 5.1% PROFIT IDV
45 725 Diamonds Rp 92.040 Rp 93.365 Rp 97.346 Rp 98.319 Rp 91.429 Rp 92.343 SipShop Rp 92.343 Rp 90.982 Rp 92.292 Rp -1.022 Rp 50 Rp -1.072 LOWER Rp 87.365 Rp 4.675 5.4% PROFIT IDV
46 740 Diamonds Rp 94.527 Rp 95.888 Rp 100.239 Rp 101.241 Rp 93.927 Rp 94.866 SipShop Rp 94.866 Rp 93.470 Rp 94.816 Rp -1.022 Rp 50 Rp -1.072 LOWER Rp 89.960 Rp 4.567 5.1% PROFIT IDV
47 770 Diamonds Rp 97.856 Rp 99.265 Rp 104.095 Rp 105.136 Rp 97.258 Rp 98.231 SipShop Rp 98.231 Rp 96.787 Rp 98.181 Rp -1.034 Rp 50 Rp -1.084 LOWER Rp 93.420 Rp 4.436 4.7% PROFIT IDV
48 790 Diamonds Rp 99.924 Rp 101.363 Rp 106.020 Rp 107.080 Rp 99.654 Rp 100.651 SipShop Rp 100.651 Rp 99.123 Rp 100.550 Rp -712 Rp 100 Rp -812 LOWER Rp 95.150 Rp 4.774 5.0% PROFIT IDV
49 800 Diamonds Rp 101.581 Rp 103.044 Rp 107.949 Rp 109.028 Rp 101.319 Rp 102.332 SipShop Rp 102.332 Rp 100.780 Rp 102.231 Rp -712 Rp 100 Rp -812 LOWER Rp 96.880 Rp 4.701 4.9% PROFIT IDV
50 860 Diamonds Rp 109.408 Rp 110.983 Rp 115.657 Rp 116.814 Rp 108.710 Rp 109.797 SipShop Rp 109.797 Rp 108.139 Rp 109.696 Rp -1.186 Rp 100 Rp -1.286 LOWER Rp 103.800 Rp 5.608 5.4% PROFIT IDV
51 930 Diamonds Rp 118.531 Rp 120.238 Rp 125.296 Rp 126.549 Rp 117.768 Rp 118.946 SipShop Rp 118.946 Rp 117.158 Rp 118.845 Rp -1.292 Rp 100 Rp -1.392 LOWER Rp 112.450 Rp 6.081 5.4% PROFIT IDV
52 1000 Diamonds Rp 127.194 Rp 129.026 Rp 134.933 Rp 136.282 Rp 126.824 Rp 128.092 SipShop Rp 128.092 Rp 126.175 Rp 127.992 Rp -934 Rp 100 Rp -1.034 LOWER Rp 121.100 Rp 6.094 5.0% PROFIT IDV
53 1050 Diamonds Rp 133.825 Rp 135.752 Rp 142.647 Rp 144.073 Rp 133.485 Rp 134.820 SipShop Rp 134.820 Rp 132.807 Rp 134.719 Rp -932 Rp 100 Rp -1.032 LOWER Rp 128.020 Rp 5.805 4.5% PROFIT IDV
54 1075 Diamonds Rp 136.285 Rp 138.248 Rp 144.572 Rp 146.018 Rp 135.881 Rp 137.240 SipShop Rp 137.240 Rp 135.193 Rp 137.140 Rp -1.008 Rp 100 Rp -1.108 LOWER Rp 129.750 Rp 6.535 5.0% PROFIT IDV
55 1080 Diamonds Rp 137.114 Rp 139.088 Rp 145.536 Rp 146.991 Rp 136.714 Rp 138.081 SipShop Rp 138.081 Rp 136.022 Rp 137.981 Rp -1.007 Rp 100 Rp -1.107 LOWER Rp 130.615 Rp 6.499 5.0% PROFIT IDV
56 1440 Diamonds Rp 181.736 Rp 184.353 Rp 192.761 Rp 194.689 Rp 181.165 Rp 182.977 SipShop Rp 182.977 Rp 180.280 Rp 182.876 Rp -1.376 Rp 100 Rp -1.476 LOWER Rp 173.000 Rp 8.736 5.0% PROFIT IDV
57 1450 Diamonds Rp 181.955 Rp 184.575 Rp 192.761 Rp 194.689 Rp 181.165 Rp 182.977 SipShop Rp 182.977 Rp 180.280 Rp 182.876 Rp -1.598 Rp 100 Rp -1.698 LOWER Rp 173.000 Rp 8.955 5.2% PROFIT IDV
58 2000 Diamonds Rp 253.635 Rp 257.287 Rp 268.907 Rp 271.596 Rp 252.249 Rp 254.771 SipShop Rp 254.771 Rp 250.661 Rp 254.271 Rp -2.516 Rp 500 Rp -3.016 LOWER Rp 241.335 Rp 12.300 5.1% PROFIT IDV
59 2020 Diamonds Rp 271.089 Rp 274.993 Rp 272.765 Rp 275.493 - - Takapedia Rp 275.493 Rp 271.089 Rp 274.993 Rp 500 Rp 500 Rp 0 KEEP Rp 243.065 Rp 28.024 11.5% PROFIT IDV
60 2140 Diamonds Rp 271.904 Rp 275.819 Rp 288.183 Rp 291.065 Rp 270.377 Rp 273.081 SipShop Rp 273.081 Rp 268.711 Rp 272.580 Rp -2.738 Rp 500 Rp -3.238 LOWER Rp 258.635 Rp 13.269 5.1% PROFIT IDV
61 2180 Diamonds Rp 272.246 Rp 276.166 Rp 289.142 Rp 292.033 Rp 271.948 Rp 274.667 SipShop Rp 274.667 Rp 270.275 Rp 274.167 Rp -1.499 Rp 500 Rp -1.999 LOWER Rp 259.500 Rp 12.746 4.9% PROFIT IDV
62 2200 Diamonds Rp 275.896 Rp 279.869 Rp 293.000 Rp 295.930 Rp 275.279 Rp 278.032 SipShop Rp 278.032 Rp 273.592 Rp 277.532 Rp -1.837 Rp 500 Rp -2.337 LOWER Rp 262.960 Rp 12.936 4.9% PROFIT IDV
63 2720 Diamonds Rp 344.978 Rp 349.946 Rp 365.290 Rp 368.943 Rp 342.056 Rp 345.477 SipShop Rp 345.477 Rp 340.079 Rp 344.976 Rp -4.469 Rp 500 Rp -4.969 LOWER Rp 326.970 Rp 18.008 5.5% PROFIT IDV
64 3000 Diamonds Rp 378.196 Rp 383.642 Rp 400.949 Rp 404.958 Rp 375.909 Rp 379.668 SipShop Rp 379.668 Rp 373.785 Rp 379.168 Rp -3.974 Rp 500 Rp -4.474 LOWER Rp 359.840 Rp 18.356 5.1% PROFIT IDV
65 3640 Diamonds Rp 454.054 Rp 460.592 Rp 481.903 Rp 486.722 Rp 453.228 Rp 457.760 SipShop Rp 457.760 Rp 450.768 Rp 457.259 Rp -2.832 Rp 500 Rp -3.332 LOWER Rp 432.500 Rp 21.554 5.0% PROFIT IDV
66 4000 Diamonds Rp 502.746 Rp 509.986 Rp 531.058 Rp 536.369 Rp 499.381 Rp 504.375 SipShop Rp 504.375 Rp 496.722 Rp 503.875 Rp -5.611 Rp 500 Rp -6.111 LOWER Rp 476.615 Rp 26.131 5.5% PROFIT IDV
67 4450 Diamonds Rp 560.042 Rp 568.107 Rp 591.780 Rp 597.698 Rp 556.263 Rp 561.826 SipShop Rp 561.826 Rp 553.357 Rp 561.325 Rp -6.281 Rp 500 Rp -6.781 LOWER Rp 531.110 Rp 28.932 5.4% PROFIT IDV
68 5500 Diamonds Rp 692.078 Rp 702.044 Rp 731.533 Rp 738.848 Rp 687.321 Rp 694.194 SipShop Rp 694.194 Rp 683.846 Rp 693.693 Rp -7.850 Rp 500 Rp -8.350 LOWER Rp 656.535 Rp 35.543 5.4% PROFIT IDV
69 6000 Diamonds Rp 755.187 Rp 766.062 Rp 798.034 Rp 806.014 Rp 749.198 Rp 756.690 SipShop Rp 756.690 Rp 745.455 Rp 756.190 Rp -9.372 Rp 500 Rp -9.872 LOWER Rp 716.220 Rp 38.967 5.4% PROFIT IDV
70 6480 Diamonds Rp 818.291 Rp 830.074 Rp 862.613 Rp 871.239 Rp 810.887 Rp 818.996 SipShop Rp 818.996 Rp 806.876 Rp 818.495 Rp -11.078 Rp 500 Rp -11.578 LOWER Rp 774.175 Rp 44.116 5.7% PROFIT IDV
71 7290 Diamonds Rp 914.616 Rp 927.786 Rp 964.097 Rp 973.738 Rp 908.093 Rp 917.174 SipShop Rp 917.174 Rp 903.661 Rp 916.674 Rp -10.612 Rp 500 Rp -11.112 LOWER Rp 866.730 Rp 47.886 5.5% PROFIT IDV
72 8010 Diamonds Rp 1.005.465 Rp 1.019.944 Rp 1.060.477 Rp 1.071.082 Rp 998.733 Rp 1.008.720 SipShop Rp 1.008.720 Rp 993.414 Rp 1.007.719 Rp -11.224 Rp 1.000 Rp -12.224 LOWER Rp 953.230 Rp 52.235 5.5% PROFIT IDV
73 9800 Diamonds Rp 1.232.159 Rp 1.249.902 Rp 1.299.504 Rp 1.312.499 Rp 1.222.930 Rp 1.235.159 SipShop Rp 1.235.159 Rp 1.216.639 Rp 1.234.159 Rp -14.743 Rp 1.000 Rp -15.743 LOWER Rp 1.167.750 Rp 64.409 5.5% PROFIT IDV
74 14580 Diamonds Rp 1.829.204 Rp 1.855.545 Rp 1.928.193 Rp 1.947.475 Rp 1.816.159 Rp 1.834.321 SipShop Rp 1.834.321 Rp 1.807.295 Rp 1.833.320 Rp -21.224 Rp 1.000 Rp -22.224 LOWER Rp 1.733.460 Rp 95.744 5.5% PROFIT IDV
75 36500 Diamonds Rp 4.579.440 Rp 4.645.384 Rp 4.820.483 Rp 4.868.688 Rp 4.545.349 Rp 4.590.802 SipShop Rp 4.590.802 Rp 4.524.647 Rp 4.589.802 Rp -54.582 Rp 1.000 Rp -55.582 LOWER Rp 4.338.840 Rp 240.600 5.5% PROFIT IDV
76 73100 Diamonds Rp 9.173.107 Rp 9.305.200 Rp 9.640.965 Rp 9.737.375 Rp 9.103.615 Rp 9.194.651 SipShop Rp 9.194.651 Rp 9.063.141 Rp 9.193.650 Rp -110.549 Rp 1.000 Rp -111.549 LOWER Rp 8.688.060 Rp 485.047 5.6% 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.