Kepo.id Price Monitor — Free Fire

Report generated: 2026-09-27
76
Total Variants
62
Lower
13
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 1.801 Rp 1.827 Rp 2.045 Rp 2.065 Rp 1.787 Rp 1.805 SipShop Rp 1.805 Rp 1.769 Rp 1.794 Rp -22 Rp 10 Rp -32 LOWER Rp 1.730 Rp 71 4.1% PROFIT IDV
6 70 Diamonds Rp 9.014 Rp 9.144 Rp 9.639 Rp 9.735 Rp 8.910 Rp 8.999 SipShop Rp 8.999 Rp 8.861 Rp 8.989 Rp -145 Rp 10 Rp -155 LOWER Rp 8.650 Rp 364 4.2% PROFIT IDV
7 100 Diamonds Rp 13.263 Rp 13.454 Rp 15.427 Rp 15.581 Rp 13.332 Rp 13.465 SipShop Rp 13.465 Rp 13.263 Rp 13.454 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp -577 -4.2% LOSS IDV
8 140 Diamonds Rp 18.036 Rp 18.296 Rp 19.277 Rp 19.470 Rp 17.820 Rp 17.998 SipShop Rp 17.998 Rp 17.732 Rp 17.987 Rp -298 Rp 10 Rp -308 LOWER Rp 17.300 Rp 736 4.3% 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 39.365 Rp 39.932 - - Rp 38.977 Rp 39.367 SipShop Rp 39.367 Rp 38.758 Rp 39.316 Rp -565 Rp 50 Rp -615 LOWER Rp 38.060 Rp 1.305 3.4% PROFIT IDV
11 355 Diamonds Rp 45.067 Rp 45.716 Rp 48.191 Rp 48.673 Rp 44.550 Rp 44.996 SipShop Rp 44.996 Rp 44.307 Rp 44.945 Rp -720 Rp 50 Rp -770 LOWER Rp 43.250 Rp 1.817 4.2% PROFIT IDV
12 360 Diamonds Rp 45.895 Rp 46.556 Rp 49.156 Rp 49.648 Rp 45.383 Rp 45.837 SipShop Rp 45.837 Rp 45.137 Rp 45.787 Rp -719 Rp 50 Rp -769 LOWER Rp 44.115 Rp 1.780 4.0% 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 6.240 Rp 6.330 Rp 7.717 Rp 7.794 Rp 6.181 Rp 6.243 SipShop Rp 6.243 Rp 6.144 Rp 6.232 Rp -87 Rp 10 Rp -97 LOWER Rp 6.920 Rp -680 -9.8% LOSS IDV
19 50 Diamonds Rp 6.627 Rp 6.722 Rp 7.714 Rp 7.791 Rp 6.666 Rp 6.733 SipShop Rp 6.733 Rp 6.627 Rp 6.722 Rp 11 Rp 10 Rp 1 KEEP Rp 6.920 Rp -293 -4.2% 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 9.843 Rp 9.985 Rp 10.604 Rp 10.710 Rp 9.743 Rp 9.840 SipShop Rp 9.840 Rp 9.690 Rp 9.830 Rp -145 Rp 10 Rp -155 LOWER Rp 9.515 Rp 328 3.4% PROFIT IDV
22 80 Diamonds Rp 10.672 Rp 10.826 Rp 11.568 Rp 11.684 Rp 10.576 Rp 10.682 SipShop Rp 10.682 Rp 10.520 Rp 10.671 Rp -144 Rp 10 Rp -154 LOWER Rp 10.380 Rp 292 2.8% PROFIT IDV
23 90 Diamonds Rp 12.336 Rp 12.514 Rp 13.497 Rp 13.632 Rp 12.247 Rp 12.369 SipShop Rp 12.369 Rp 12.183 Rp 12.358 Rp -145 Rp 10 Rp -155 LOWER Rp 12.110 Rp 226 1.9% PROFIT IDV
24 120 Diamonds Rp 15.651 Rp 15.876 Rp 17.353 Rp 17.527 Rp 15.576 Rp 15.732 SipShop Rp 15.732 Rp 15.498 Rp 15.721 Rp -144 Rp 10 Rp -154 LOWER Rp 15.570 Rp 81 0.5% PROFIT IDV
25 130 Diamonds Rp 17.331 Rp 17.581 Rp 19.282 Rp 19.475 Rp 17.242 Rp 17.414 SipShop Rp 17.414 Rp 17.156 Rp 17.403 Rp -167 Rp 10 Rp -177 LOWER Rp 17.300 Rp 31 0.2% PROFIT IDV
26 145 Diamonds Rp 18.866 Rp 19.138 Rp 20.241 Rp 20.443 Rp 18.653 Rp 18.840 SipShop Rp 18.840 Rp 18.562 Rp 18.829 Rp -298 Rp 10 Rp -308 LOWER Rp 18.165 Rp 701 3.9% PROFIT IDV
27 150 Diamonds Rp 19.695 Rp 19.979 Rp 21.206 Rp 21.418 Rp 19.486 Rp 19.681 SipShop Rp 19.681 Rp 19.391 Rp 19.670 Rp -298 Rp 10 Rp -308 LOWER Rp 19.030 Rp 665 3.5% PROFIT IDV
28 160 Diamonds Rp 21.353 Rp 21.660 Rp 23.135 Rp 23.366 Rp 21.151 Rp 21.363 SipShop Rp 21.363 Rp 21.049 Rp 21.352 Rp -297 Rp 10 Rp -307 LOWER Rp 20.760 Rp 593 2.9% PROFIT IDV
29 170 Diamonds Rp 22.289 Rp 22.610 Rp 25.064 Rp 25.315 Rp 22.237 Rp 22.459 SipShop Rp 22.459 Rp 22.130 Rp 22.449 Rp -151 Rp 10 Rp -161 LOWER Rp 22.490 Rp -201 -0.9% LOSS IDV
30 190 Diamonds Rp 24.630 Rp 24.985 Rp 26.991 Rp 27.261 Rp 24.481 Rp 24.726 SipShop Rp 24.726 Rp 24.365 Rp 24.716 Rp -259 Rp 10 Rp -269 LOWER Rp 24.220 Rp 410 1.7% 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 36.048 Rp 36.567 Rp 38.553 Rp 38.939 Rp 35.646 Rp 36.002 SipShop Rp 36.002 Rp 35.441 Rp 35.951 Rp -565 Rp 50 Rp -615 LOWER Rp 34.600 Rp 1.448 4.2% PROFIT IDV
33 375 Diamonds Rp 48.383 Rp 49.080 Rp 52.050 Rp 52.571 Rp 47.881 Rp 48.360 SipShop Rp 48.360 Rp 47.624 Rp 48.310 Rp -720 Rp 50 Rp -770 LOWER Rp 46.710 Rp 1.673 3.6% PROFIT IDV
34 400 Diamonds Rp 51.699 Rp 52.443 Rp 56.873 Rp 57.442 Rp 51.211 Rp 51.723 SipShop Rp 51.723 Rp 50.939 Rp 51.673 Rp -720 Rp 50 Rp -770 LOWER Rp 50.170 Rp 1.529 3.0% PROFIT IDV
35 405 Diamonds Rp 51.699 Rp 52.443 - - Rp 51.211 Rp 51.723 SipShop Rp 51.723 Rp 50.939 Rp 51.673 Rp -720 Rp 50 Rp -770 LOWER Rp 50.170 Rp 1.529 3.0% PROFIT IDV
36 425 Diamonds Rp 54.085 Rp 54.864 Rp 57.830 Rp 58.408 Rp 53.455 Rp 53.990 SipShop Rp 53.990 Rp 53.174 Rp 53.940 Rp -874 Rp 50 Rp -924 LOWER Rp 51.900 Rp 2.185 4.2% PROFIT IDV
37 475 Diamonds Rp 60.717 Rp 61.591 Rp 65.543 Rp 66.198 Rp 60.115 Rp 60.716 SipShop Rp 60.716 Rp 59.804 Rp 60.665 Rp -875 Rp 50 Rp -925 LOWER Rp 58.820 Rp 1.897 3.2% PROFIT IDV
38 495 Diamonds Rp 63.101 Rp 64.010 Rp 67.467 Rp 68.142 Rp 62.359 Rp 62.983 SipShop Rp 62.983 Rp 62.039 Rp 62.932 Rp -1.027 Rp 50 Rp -1.077 LOWER Rp 60.550 Rp 2.551 4.2% PROFIT IDV
39 500 Diamonds Rp 63.931 Rp 64.852 Rp 68.432 Rp 69.116 Rp 63.192 Rp 63.824 SipShop Rp 63.824 Rp 62.868 Rp 63.773 Rp -1.028 Rp 50 Rp -1.078 LOWER Rp 61.415 Rp 2.516 4.1% PROFIT IDV
40 510 Diamonds Rp 65.589 Rp 66.533 Rp 70.361 Rp 71.065 Rp 64.858 Rp 65.507 SipShop Rp 65.507 Rp 64.527 Rp 65.456 Rp -1.026 Rp 50 Rp -1.076 LOWER Rp 63.145 Rp 2.444 3.9% PROFIT IDV
41 545 Diamonds Rp 69.734 Rp 70.738 - - Rp 69.020 Rp 69.710 SipShop Rp 69.710 Rp 68.671 Rp 69.660 Rp -1.028 Rp 50 Rp -1.078 LOWER Rp 67.470 Rp 2.264 3.4% PROFIT IDV
42 565 Diamonds Rp 72.120 Rp 73.159 Rp 77.106 Rp 77.877 Rp 71.264 Rp 71.977 SipShop Rp 71.977 Rp 70.905 Rp 71.926 Rp -1.182 Rp 50 Rp -1.232 LOWER Rp 69.200 Rp 2.920 4.2% PROFIT IDV
43 635 Diamonds Rp 81.136 Rp 82.304 Rp 86.743 Rp 87.610 Rp 80.168 Rp 80.970 SipShop Rp 80.970 Rp 79.771 Rp 80.920 Rp -1.334 Rp 50 Rp -1.384 LOWER Rp 77.850 Rp 3.286 4.2% PROFIT IDV
44 720 Diamonds Rp 90.153 Rp 91.451 Rp 96.381 Rp 97.345 Rp 89.073 Rp 89.964 SipShop Rp 89.964 Rp 88.637 Rp 89.913 Rp -1.487 Rp 50 Rp -1.537 LOWER Rp 86.500 Rp 3.653 4.2% PROFIT IDV
45 725 Diamonds Rp 90.982 Rp 92.292 Rp 97.346 Rp 98.319 Rp 89.906 Rp 90.805 SipShop Rp 90.805 Rp 89.466 Rp 90.754 Rp -1.487 Rp 50 Rp -1.537 LOWER Rp 87.365 Rp 3.617 4.1% PROFIT IDV
46 740 Diamonds Rp 93.470 Rp 94.816 Rp 100.239 Rp 101.241 Rp 92.404 Rp 93.328 SipShop Rp 93.328 Rp 91.953 Rp 93.277 Rp -1.488 Rp 50 Rp -1.538 LOWER Rp 89.960 Rp 3.510 3.9% PROFIT IDV
47 770 Diamonds Rp 96.787 Rp 98.181 Rp 104.095 Rp 105.136 Rp 95.733 Rp 96.690 SipShop Rp 96.690 Rp 95.268 Rp 96.640 Rp -1.491 Rp 50 Rp -1.541 LOWER Rp 93.420 Rp 3.367 3.6% PROFIT IDV
48 790 Diamonds Rp 99.123 Rp 100.550 Rp 106.020 Rp 107.080 Rp 97.977 Rp 98.957 SipShop Rp 98.957 Rp 97.502 Rp 98.906 Rp -1.593 Rp 50 Rp -1.643 LOWER Rp 95.150 Rp 3.973 4.2% PROFIT IDV
49 800 Diamonds Rp 100.780 Rp 102.231 Rp 107.949 Rp 109.028 Rp 99.643 Rp 100.639 SipShop Rp 100.639 Rp 99.111 Rp 100.538 Rp -1.592 Rp 100 Rp -1.692 LOWER Rp 96.880 Rp 3.900 4.0% PROFIT IDV
50 860 Diamonds Rp 108.139 Rp 109.696 Rp 115.657 Rp 116.814 Rp 106.882 Rp 107.951 SipShop Rp 107.951 Rp 106.319 Rp 107.850 Rp -1.745 Rp 100 Rp -1.845 LOWER Rp 103.800 Rp 4.339 4.2% PROFIT IDV
51 930 Diamonds Rp 117.158 Rp 118.845 Rp 125.296 Rp 126.549 Rp 115.786 Rp 116.944 SipShop Rp 116.944 Rp 115.185 Rp 116.844 Rp -1.901 Rp 100 Rp -2.001 LOWER Rp 112.450 Rp 4.708 4.2% PROFIT IDV
52 1000 Diamonds Rp 126.175 Rp 127.992 Rp 134.933 Rp 136.282 Rp 124.691 Rp 125.938 SipShop Rp 125.938 Rp 124.051 Rp 125.837 Rp -2.054 Rp 100 Rp -2.154 LOWER Rp 121.100 Rp 5.075 4.2% PROFIT IDV
53 1050 Diamonds Rp 132.807 Rp 134.719 Rp 142.647 Rp 144.073 Rp 131.351 Rp 132.665 SipShop Rp 132.665 Rp 130.683 Rp 132.565 Rp -2.054 Rp 100 Rp -2.154 LOWER Rp 128.020 Rp 4.787 3.7% PROFIT IDV
54 1075 Diamonds Rp 135.193 Rp 137.140 Rp 144.572 Rp 146.018 Rp 133.595 Rp 134.931 SipShop Rp 134.931 Rp 132.916 Rp 134.830 Rp -2.209 Rp 100 Rp -2.309 LOWER Rp 129.750 Rp 5.443 4.2% PROFIT IDV
55 1080 Diamonds Rp 136.022 Rp 137.981 Rp 145.536 Rp 146.991 Rp 134.428 Rp 135.772 SipShop Rp 135.772 Rp 133.746 Rp 135.672 Rp -2.209 Rp 100 Rp -2.309 LOWER Rp 130.615 Rp 5.407 4.1% PROFIT IDV
56 1440 Diamonds Rp 180.280 Rp 182.876 Rp 192.761 Rp 194.689 Rp 178.118 Rp 179.899 SipShop Rp 179.899 Rp 177.246 Rp 179.798 Rp -2.977 Rp 100 Rp -3.077 LOWER Rp 173.000 Rp 7.280 4.2% PROFIT IDV
57 1450 Diamonds Rp 180.280 Rp 182.876 Rp 192.761 Rp 194.689 Rp 178.118 Rp 179.899 SipShop Rp 179.899 Rp 177.246 Rp 179.798 Rp -2.977 Rp 100 Rp -3.077 LOWER Rp 173.000 Rp 7.280 4.2% PROFIT IDV
58 2000 Diamonds Rp 250.661 Rp 254.271 Rp 268.907 Rp 271.596 Rp 247.943 Rp 250.422 SipShop Rp 250.422 Rp 246.374 Rp 249.922 Rp -3.849 Rp 500 Rp -4.349 LOWER Rp 241.335 Rp 9.326 3.9% PROFIT IDV
59 2140 Diamonds Rp 268.711 Rp 272.580 Rp 288.183 Rp 291.065 Rp 265.752 Rp 268.410 SipShop Rp 268.410 Rp 264.106 Rp 267.909 Rp -4.170 Rp 500 Rp -4.670 LOWER Rp 258.635 Rp 10.076 3.9% PROFIT IDV
60 2180 Diamonds Rp 270.275 Rp 274.167 Rp 289.142 Rp 292.033 Rp 267.163 Rp 269.835 SipShop Rp 269.835 Rp 265.511 Rp 269.334 Rp -4.332 Rp 500 Rp -4.832 LOWER Rp 259.500 Rp 10.775 4.2% PROFIT IDV
61 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
62 2200 Diamonds Rp 273.592 Rp 277.532 Rp 293.000 Rp 295.930 Rp 270.494 Rp 273.199 SipShop Rp 273.199 Rp 268.827 Rp 272.698 Rp -4.333 Rp 500 Rp -4.833 LOWER Rp 262.960 Rp 10.632 4.0% PROFIT IDV
63 2720 Diamonds Rp 340.079 Rp 344.976 Rp 365.290 Rp 368.943 Rp 336.155 Rp 339.517 SipShop Rp 339.517 Rp 334.204 Rp 339.017 Rp -5.459 Rp 500 Rp -5.959 LOWER Rp 326.970 Rp 13.109 4.0% PROFIT IDV
64 3000 Diamonds Rp 373.785 Rp 379.168 Rp 400.949 Rp 404.958 Rp 369.529 Rp 373.224 SipShop Rp 373.224 Rp 367.432 Rp 372.723 Rp -5.944 Rp 500 Rp -6.444 LOWER Rp 359.840 Rp 13.945 3.9% PROFIT IDV
65 3640 Diamonds Rp 450.768 Rp 457.259 Rp 481.903 Rp 486.722 Rp 445.253 Rp 449.706 SipShop Rp 449.706 Rp 442.829 Rp 449.206 Rp -7.553 Rp 500 Rp -8.053 LOWER Rp 432.500 Rp 18.268 4.2% PROFIT IDV
66 4000 Diamonds Rp 496.722 Rp 503.875 Rp 531.058 Rp 536.369 Rp 490.608 Rp 495.514 SipShop Rp 495.514 Rp 487.986 Rp 495.013 Rp -8.361 Rp 500 Rp -8.861 LOWER Rp 476.615 Rp 20.107 4.2% PROFIT IDV
67 4450 Diamonds Rp 553.357 Rp 561.325 Rp 591.780 Rp 597.698 Rp 546.533 Rp 551.998 SipShop Rp 551.998 Rp 543.669 Rp 551.498 Rp -9.327 Rp 500 Rp -9.827 LOWER Rp 531.110 Rp 22.247 4.2% PROFIT IDV
68 5500 Diamonds Rp 683.846 Rp 693.693 Rp 731.533 Rp 738.848 Rp 675.359 Rp 682.113 SipShop Rp 682.113 Rp 671.937 Rp 681.613 Rp -11.580 Rp 500 Rp -12.080 LOWER Rp 656.535 Rp 27.311 4.2% PROFIT IDV
69 6000 Diamonds Rp 745.455 Rp 756.190 Rp 798.034 Rp 806.014 Rp 736.279 Rp 743.642 SipShop Rp 743.642 Rp 732.592 Rp 743.141 Rp -12.548 Rp 500 Rp -13.048 LOWER Rp 716.220 Rp 29.235 4.1% PROFIT IDV
70 6480 Diamonds Rp 806.876 Rp 818.495 Rp 862.613 Rp 871.239 Rp 796.692 Rp 804.659 SipShop Rp 804.659 Rp 792.743 Rp 804.158 Rp -13.836 Rp 500 Rp -14.336 LOWER Rp 774.175 Rp 32.701 4.2% PROFIT IDV
71 7290 Diamonds Rp 903.661 Rp 916.674 Rp 964.097 Rp 973.738 Rp 892.143 Rp 901.064 SipShop Rp 901.064 Rp 887.779 Rp 900.563 Rp -15.610 Rp 500 Rp -16.110 LOWER Rp 866.730 Rp 36.931 4.3% PROFIT IDV
72 8010 Diamonds Rp 993.414 Rp 1.007.719 Rp 1.060.477 Rp 1.071.082 Rp 981.188 Rp 991.000 SipShop Rp 991.000 Rp 976.439 Rp 990.500 Rp -16.719 Rp 500 Rp -17.219 LOWER Rp 953.230 Rp 40.184 4.2% PROFIT IDV
73 9800 Diamonds Rp 1.216.639 Rp 1.234.159 Rp 1.299.504 Rp 1.312.499 Rp 1.201.557 Rp 1.213.573 SipShop Rp 1.213.573 Rp 1.195.359 Rp 1.212.572 Rp -20.586 Rp 1.000 Rp -21.586 LOWER Rp 1.167.750 Rp 48.889 4.2% PROFIT IDV
74 14580 Diamonds Rp 1.807.295 Rp 1.833.320 Rp 1.928.193 Rp 1.947.475 Rp 1.784.259 Rp 1.802.102 SipShop Rp 1.802.102 Rp 1.775.534 Rp 1.801.102 Rp -31.218 Rp 1.000 Rp -32.218 LOWER Rp 1.733.460 Rp 73.835 4.3% PROFIT IDV
75 36500 Diamonds Rp 4.524.647 Rp 4.589.802 Rp 4.820.483 Rp 4.868.688 Rp 4.465.599 Rp 4.510.255 SipShop Rp 4.510.255 Rp 4.445.243 Rp 4.509.254 Rp -79.547 Rp 1.000 Rp -80.547 LOWER Rp 4.338.840 Rp 185.807 4.3% PROFIT IDV
76 73100 Diamonds Rp 9.063.141 Rp 9.193.650 Rp 9.640.965 Rp 9.737.375 Rp 8.943.477 Rp 9.032.912 SipShop Rp 9.032.912 Rp 8.903.698 Rp 9.031.911 Rp -160.738 Rp 1.000 Rp -161.738 LOWER Rp 8.688.060 Rp 375.081 4.3% 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.