Kepo.id Price Monitor — Free Fire

Report generated: 2026-10-03
76
Total Variants
70
Lower
5
Keep
1
Raise
58
Profit
15
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 73.198 Rp 73.930 SipShop Rp 73.930 Rp 72.831 Rp 73.880 Rp -3.282 Rp 50 Rp -3.332 LOWER - - - - -
3 BP Card Rp 41.582 Rp 42.181 Rp 44.141 Rp 44.582 Rp 41.278 Rp 41.691 SipShop Rp 41.691 Rp 41.049 Rp 41.640 Rp -490 Rp 50 Rp -540 LOWER - - - - -
4 5 Diamonds Rp 819 Rp 831 Rp 965 Rp 975 Rp 828 Rp 836 SipShop Rp 836 Rp 814 Rp 826 Rp 5 Rp 10 Rp -5 LOWER Rp 865 Rp -46 -5.3% LOSS IDV
5 12 Diamonds Rp 1.741 Rp 1.766 Rp 2.045 Rp 2.065 Rp 1.743 Rp 1.760 SipShop Rp 1.760 Rp 1.725 Rp 1.750 Rp -6 Rp 10 Rp -16 LOWER Rp 1.730 Rp 11 0.6% PROFIT IDV
6 70 Diamonds Rp 8.714 Rp 8.839 Rp 9.639 Rp 9.735 Rp 8.690 Rp 8.777 SipShop Rp 8.777 Rp 8.642 Rp 8.766 Rp -62 Rp 10 Rp -72 LOWER Rp 8.650 Rp 64 0.7% PROFIT IDV
7 100 Diamonds Rp 13.176 Rp 13.366 Rp 15.427 Rp 15.581 Rp 13.211 Rp 13.343 SipShop Rp 13.343 Rp 13.143 Rp 13.332 Rp -23 Rp 10 Rp -33 LOWER Rp 13.840 Rp -664 -4.8% LOSS IDV
8 140 Diamonds Rp 17.436 Rp 17.687 Rp 19.277 Rp 19.470 Rp 17.363 Rp 17.537 SipShop Rp 17.537 Rp 17.278 Rp 17.527 Rp -150 Rp 10 Rp -160 LOWER Rp 17.300 Rp 136 0.8% 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 38.189 Rp 38.739 - - Rp 38.031 Rp 38.411 SipShop Rp 38.411 Rp 37.816 Rp 38.361 Rp -328 Rp 50 Rp -378 LOWER Rp 38.060 Rp 129 0.3% PROFIT IDV
11 355 Diamonds Rp 43.568 Rp 44.195 Rp 48.191 Rp 48.673 Rp 43.406 Rp 43.840 SipShop Rp 43.840 Rp 43.168 Rp 43.790 Rp -355 Rp 50 Rp -405 LOWER Rp 43.250 Rp 318 0.7% PROFIT IDV
12 360 Diamonds Rp 44.446 Rp 45.086 Rp 49.156 Rp 49.648 Rp 44.231 Rp 44.673 SipShop Rp 44.673 Rp 43.989 Rp 44.622 Rp -413 Rp 50 Rp -463 LOWER Rp 44.115 Rp 331 0.8% PROFIT IDV
13 10 Diamonds Rp 1.643 Rp 1.667 Rp 1.930 Rp 1.949 Rp 1.649 Rp 1.665 SipShop Rp 1.665 Rp 1.631 Rp 1.654 Rp -2 Rp 10 Rp -12 LOWER Rp 1.730 Rp -87 -5.0% LOSS IDV
14 15 Diamonds Rp 2.467 Rp 2.503 Rp 2.894 Rp 2.923 Rp 2.471 Rp 2.496 SipShop Rp 2.496 Rp 2.450 Rp 2.485 Rp -7 Rp 10 Rp -17 LOWER Rp 2.595 Rp -128 -4.9% LOSS IDV
15 20 Diamonds Rp 3.290 Rp 3.337 Rp 3.859 Rp 3.898 Rp 3.293 Rp 3.326 SipShop Rp 3.326 Rp 3.268 Rp 3.315 Rp -11 Rp 10 Rp -21 LOWER Rp 3.460 Rp -170 -4.9% LOSS IDV
16 25 Diamonds Rp 4.113 Rp 4.172 Rp 4.823 Rp 4.871 Rp 4.114 Rp 4.155 SipShop Rp 4.155 Rp 4.086 Rp 4.145 Rp -17 Rp 10 Rp -27 LOWER Rp 4.325 Rp -212 -4.9% LOSS IDV
17 30 Diamonds Rp 4.937 Rp 5.008 Rp 5.788 Rp 5.846 Rp 4.936 Rp 4.985 SipShop Rp 4.985 Rp 4.904 Rp 4.975 Rp -23 Rp 10 Rp -33 LOWER Rp 5.190 Rp -253 -4.9% LOSS IDV
18 50 Diamonds Rp 6.583 Rp 6.678 Rp 7.714 Rp 7.791 Rp 6.610 Rp 6.676 SipShop Rp 6.676 Rp 6.571 Rp 6.666 Rp -2 Rp 10 Rp -12 LOWER Rp 6.920 Rp -337 -4.9% LOSS IDV
19 40 Diamonds Rp 7.673 Rp 7.783 Rp 7.717 Rp 7.794 Rp 6.038 Rp 6.098 SipShop Rp 6.098 Rp 6.001 Rp 6.087 Rp -1.685 Rp 10 Rp -1.695 LOWER Rp 6.920 Rp 753 10.9% PROFIT 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 9.548 Rp 9.685 Rp 10.604 Rp 10.710 Rp 9.507 Rp 9.602 SipShop Rp 9.602 Rp 9.455 Rp 9.591 Rp -83 Rp 10 Rp -93 LOWER Rp 9.515 Rp 33 0.3% PROFIT IDV
22 80 Diamonds Rp 10.371 Rp 10.520 Rp 11.568 Rp 11.684 Rp 10.332 Rp 10.435 SipShop Rp 10.435 Rp 10.277 Rp 10.425 Rp -85 Rp 10 Rp -95 LOWER Rp 10.380 Rp -9 -0.1% LOSS IDV
23 90 Diamonds Rp 12.024 Rp 12.197 Rp 13.497 Rp 13.632 Rp 11.983 Rp 12.103 SipShop Rp 12.103 Rp 11.921 Rp 12.093 Rp -94 Rp 10 Rp -104 LOWER Rp 12.110 Rp -86 -0.7% LOSS IDV
24 120 Diamonds Rp 15.318 Rp 15.539 Rp 17.353 Rp 17.527 Rp 15.287 Rp 15.440 SipShop Rp 15.440 Rp 15.210 Rp 15.429 Rp -99 Rp 10 Rp -109 LOWER Rp 15.570 Rp -252 -1.6% LOSS IDV
25 130 Diamonds Rp 16.964 Rp 17.208 Rp 19.282 Rp 19.475 Rp 16.937 Rp 17.106 SipShop Rp 17.106 Rp 16.853 Rp 17.096 Rp -102 Rp 10 Rp -112 LOWER Rp 17.300 Rp -336 -1.9% LOSS IDV
26 145 Diamonds Rp 18.283 Rp 18.546 Rp 20.241 Rp 20.443 Rp 18.188 Rp 18.370 SipShop Rp 18.370 Rp 18.099 Rp 18.360 Rp -176 Rp 10 Rp -186 LOWER Rp 18.165 Rp 118 0.6% PROFIT IDV
27 150 Diamonds Rp 19.106 Rp 19.381 Rp 21.206 Rp 21.418 Rp 19.013 Rp 19.203 SipShop Rp 19.203 Rp 18.920 Rp 19.192 Rp -178 Rp 10 Rp -188 LOWER Rp 19.030 Rp 76 0.4% PROFIT IDV
28 160 Diamonds Rp 20.754 Rp 21.053 Rp 23.135 Rp 23.366 Rp 20.663 Rp 20.870 SipShop Rp 20.870 Rp 20.563 Rp 20.859 Rp -183 Rp 10 Rp -193 LOWER Rp 20.760 Rp -6 -0.0% LOSS IDV
29 170 Diamonds Rp 21.905 Rp 22.220 Rp 25.064 Rp 25.315 Rp 21.905 Rp 22.124 SipShop Rp 22.124 Rp 21.800 Rp 22.114 Rp -96 Rp 10 Rp -106 LOWER Rp 22.490 Rp -585 -2.6% LOSS IDV
30 190 Diamonds Rp 24.047 Rp 24.393 Rp 26.991 Rp 27.261 Rp 23.963 Rp 24.203 SipShop Rp 24.203 Rp 23.849 Rp 24.192 Rp -190 Rp 10 Rp -200 LOWER Rp 24.220 Rp -173 -0.7% LOSS 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 34.894 Rp 35.396 Rp 38.553 Rp 38.939 Rp 34.731 Rp 35.078 SipShop Rp 35.078 Rp 34.530 Rp 35.027 Rp -318 Rp 50 Rp -368 LOWER Rp 34.600 Rp 294 0.8% PROFIT IDV
33 375 Diamonds Rp 46.918 Rp 47.594 Rp 52.050 Rp 52.571 Rp 46.706 Rp 47.173 SipShop Rp 47.173 Rp 46.454 Rp 47.123 Rp -421 Rp 50 Rp -471 LOWER Rp 46.710 Rp 208 0.4% PROFIT IDV
34 400 Diamonds Rp 50.210 Rp 50.933 Rp 56.873 Rp 57.442 Rp 50.006 Rp 50.506 SipShop Rp 50.506 Rp 49.739 Rp 50.455 Rp -427 Rp 50 Rp -477 LOWER Rp 50.170 Rp 40 0.1% PROFIT IDV
35 405 Diamonds Rp 50.210 Rp 50.933 - - Rp 50.055 Rp 50.556 SipShop Rp 50.556 Rp 49.789 Rp 50.506 Rp -377 Rp 50 Rp -427 LOWER Rp 50.170 Rp 40 0.1% PROFIT IDV
36 425 Diamonds Rp 52.352 Rp 53.106 Rp 57.830 Rp 58.408 Rp 52.082 Rp 52.603 SipShop Rp 52.603 Rp 51.806 Rp 52.552 Rp -503 Rp 50 Rp -553 LOWER Rp 51.900 Rp 452 0.9% PROFIT IDV
37 475 Diamonds Rp 58.939 Rp 59.788 Rp 65.543 Rp 66.198 Rp 58.682 Rp 59.269 SipShop Rp 59.269 Rp 58.378 Rp 59.219 Rp -519 Rp 50 Rp -569 LOWER Rp 58.820 Rp 119 0.2% PROFIT IDV
38 495 Diamonds Rp 61.081 Rp 61.961 Rp 67.467 Rp 68.142 Rp 60.758 Rp 61.366 SipShop Rp 61.366 Rp 60.445 Rp 61.315 Rp -595 Rp 50 Rp -645 LOWER Rp 60.550 Rp 531 0.9% PROFIT IDV
39 500 Diamonds Rp 61.904 Rp 62.795 Rp 68.432 Rp 69.116 Rp 61.583 Rp 62.199 SipShop Rp 62.199 Rp 61.266 Rp 62.148 Rp -596 Rp 50 Rp -646 LOWER Rp 61.415 Rp 489 0.8% PROFIT IDV
40 510 Diamonds Rp 63.552 Rp 64.467 Rp 70.361 Rp 71.065 Rp 63.233 Rp 63.865 SipShop Rp 63.865 Rp 62.909 Rp 63.815 Rp -602 Rp 50 Rp -652 LOWER Rp 63.145 Rp 407 0.6% PROFIT IDV
41 545 Diamonds Rp 67.668 Rp 68.642 - - Rp 67.358 Rp 68.032 SipShop Rp 68.032 Rp 67.016 Rp 67.981 Rp -610 Rp 50 Rp -660 LOWER Rp 67.470 Rp 198 0.3% PROFIT IDV
42 565 Diamonds Rp 69.810 Rp 70.815 Rp 77.106 Rp 77.877 Rp 69.434 Rp 70.128 SipShop Rp 70.128 Rp 69.083 Rp 70.078 Rp -687 Rp 50 Rp -737 LOWER Rp 69.200 Rp 610 0.9% PROFIT IDV
43 635 Diamonds Rp 78.539 Rp 79.670 Rp 86.743 Rp 87.610 Rp 78.109 Rp 78.890 SipShop Rp 78.890 Rp 77.720 Rp 78.839 Rp -780 Rp 50 Rp -830 LOWER Rp 77.850 Rp 689 0.9% PROFIT IDV
44 720 Diamonds Rp 87.158 Rp 88.413 Rp 96.381 Rp 97.345 Rp 86.785 Rp 87.653 SipShop Rp 87.653 Rp 86.359 Rp 87.603 Rp -760 Rp 50 Rp -810 LOWER Rp 86.500 Rp 658 0.8% PROFIT IDV
45 725 Diamonds Rp 88.091 Rp 89.360 Rp 97.346 Rp 98.319 Rp 87.610 Rp 88.486 SipShop Rp 88.486 Rp 87.180 Rp 88.435 Rp -874 Rp 50 Rp -924 LOWER Rp 87.365 Rp 726 0.8% PROFIT IDV
46 740 Diamonds Rp 90.562 Rp 91.866 Rp 100.239 Rp 101.241 Rp 90.085 Rp 90.986 SipShop Rp 90.986 Rp 89.645 Rp 90.936 Rp -880 Rp 50 Rp -930 LOWER Rp 89.960 Rp 602 0.7% PROFIT IDV
47 770 Diamonds Rp 93.855 Rp 95.207 Rp 104.095 Rp 105.136 Rp 93.385 Rp 94.319 SipShop Rp 94.319 Rp 92.930 Rp 94.268 Rp -888 Rp 50 Rp -938 LOWER Rp 93.420 Rp 435 0.5% PROFIT IDV
48 790 Diamonds Rp 95.997 Rp 97.379 Rp 106.020 Rp 107.080 Rp 95.461 Rp 96.416 SipShop Rp 96.416 Rp 94.998 Rp 96.366 Rp -963 Rp 50 Rp -1.013 LOWER Rp 95.150 Rp 847 0.9% PROFIT IDV
49 800 Diamonds Rp 97.643 Rp 99.049 Rp 107.949 Rp 109.028 Rp 97.111 Rp 98.082 SipShop Rp 98.082 Rp 96.640 Rp 98.032 Rp -967 Rp 50 Rp -1.017 LOWER Rp 96.880 Rp 763 0.8% PROFIT IDV
50 860 Diamonds Rp 104.676 Rp 106.183 Rp 115.657 Rp 116.814 Rp 104.136 Rp 105.177 SipShop Rp 105.177 Rp 103.585 Rp 105.077 Rp -1.006 Rp 100 Rp -1.106 LOWER Rp 103.800 Rp 876 0.8% PROFIT IDV
51 930 Diamonds Rp 113.405 Rp 115.038 Rp 125.296 Rp 126.549 Rp 112.812 Rp 113.940 SipShop Rp 113.940 Rp 112.223 Rp 113.839 Rp -1.098 Rp 100 Rp -1.198 LOWER Rp 112.450 Rp 955 0.8% PROFIT IDV
52 1000 Diamonds Rp 122.135 Rp 123.894 Rp 134.933 Rp 136.282 Rp 121.488 Rp 122.703 SipShop Rp 122.703 Rp 120.862 Rp 122.602 Rp -1.191 Rp 100 Rp -1.291 LOWER Rp 121.100 Rp 1.035 0.9% PROFIT IDV
53 1050 Diamonds Rp 128.722 Rp 130.576 Rp 142.647 Rp 144.073 Rp 128.088 Rp 129.369 SipShop Rp 129.369 Rp 127.433 Rp 129.268 Rp -1.207 Rp 100 Rp -1.307 LOWER Rp 128.020 Rp 702 0.5% PROFIT IDV
54 1075 Diamonds Rp 130.863 Rp 132.747 Rp 144.572 Rp 146.018 Rp 130.163 Rp 131.465 SipShop Rp 131.465 Rp 129.500 Rp 131.365 Rp -1.282 Rp 100 Rp -1.382 LOWER Rp 129.750 Rp 1.113 0.9% PROFIT IDV
55 1080 Diamonds Rp 131.687 Rp 133.583 Rp 145.536 Rp 146.991 Rp 130.988 Rp 132.298 SipShop Rp 132.298 Rp 130.321 Rp 132.198 Rp -1.285 Rp 100 Rp -1.385 LOWER Rp 130.615 Rp 1.072 0.8% PROFIT IDV
56 1440 Diamonds Rp 174.509 Rp 177.022 Rp 192.761 Rp 194.689 Rp 173.542 Rp 175.277 SipShop Rp 175.277 Rp 172.690 Rp 175.177 Rp -1.745 Rp 100 Rp -1.845 LOWER Rp 173.000 Rp 1.509 0.9% PROFIT IDV
57 1450 Diamonds Rp 174.509 Rp 177.022 Rp 192.761 Rp 194.689 Rp 173.542 Rp 175.277 SipShop Rp 175.277 Rp 172.690 Rp 175.177 Rp -1.745 Rp 100 Rp -1.845 LOWER Rp 173.000 Rp 1.509 0.9% PROFIT IDV
58 2000 Diamonds Rp 242.629 Rp 246.123 Rp 268.907 Rp 271.596 Rp 241.936 Rp 244.355 SipShop Rp 244.355 Rp 240.393 Rp 243.855 Rp -1.768 Rp 500 Rp -2.268 LOWER Rp 241.335 Rp 1.294 0.5% PROFIT IDV
59 2140 Diamonds Rp 260.086 Rp 263.831 Rp 288.183 Rp 291.065 Rp 259.305 Rp 261.898 SipShop Rp 261.898 Rp 257.687 Rp 261.398 Rp -1.933 Rp 500 Rp -2.433 LOWER Rp 258.635 Rp 1.451 0.6% PROFIT IDV
60 2180 Diamonds Rp 261.403 Rp 265.167 Rp 289.142 Rp 292.033 Rp 260.563 Rp 263.169 SipShop Rp 263.169 Rp 258.940 Rp 262.669 Rp -1.998 Rp 500 Rp -2.498 LOWER Rp 259.500 Rp 1.903 0.7% PROFIT IDV
61 2200 Diamonds Rp 264.698 Rp 268.510 Rp 293.000 Rp 295.930 Rp 263.850 Rp 266.489 SipShop Rp 266.489 Rp 262.213 Rp 265.989 Rp -2.021 Rp 500 Rp -2.521 LOWER Rp 262.960 Rp 1.738 0.7% PROFIT IDV
62 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
63 2720 Diamonds Rp 329.094 Rp 333.833 Rp 365.290 Rp 368.943 Rp 327.959 Rp 331.239 SipShop Rp 331.239 Rp 326.043 Rp 330.738 Rp -2.594 Rp 500 Rp -3.094 LOWER Rp 326.970 Rp 2.124 0.6% PROFIT IDV
64 3000 Diamonds Rp 361.869 Rp 367.080 Rp 400.949 Rp 404.958 Rp 360.617 Rp 364.223 SipShop Rp 364.223 Rp 358.559 Rp 363.722 Rp -2.857 Rp 500 Rp -3.357 LOWER Rp 359.840 Rp 2.029 0.6% PROFIT IDV
65 3640 Diamonds Rp 442.829 Rp 449.206 Rp 481.903 Rp 486.722 Rp 434.253 Rp 438.596 SipShop Rp 438.596 Rp 431.876 Rp 438.095 Rp -10.610 Rp 500 Rp -11.110 LOWER Rp 432.500 Rp 10.329 2.4% PROFIT IDV
66 4000 Diamonds Rp 480.451 Rp 487.369 Rp 531.058 Rp 536.369 Rp 478.497 Rp 483.282 SipShop Rp 483.282 Rp 475.928 Rp 482.781 Rp -4.087 Rp 500 Rp -4.587 LOWER Rp 476.615 Rp 3.836 0.8% PROFIT IDV
67 4450 Diamonds Rp 535.296 Rp 543.004 Rp 591.780 Rp 597.698 Rp 533.069 Rp 538.400 SipShop Rp 538.400 Rp 530.264 Rp 537.900 Rp -4.604 Rp 500 Rp -5.104 LOWER Rp 531.110 Rp 4.186 0.8% PROFIT IDV
68 5500 Diamonds Rp 661.619 Rp 671.146 Rp 731.533 Rp 738.848 Rp 658.792 Rp 665.380 SipShop Rp 665.380 Rp 655.441 Rp 664.879 Rp -5.766 Rp 500 Rp -6.266 LOWER Rp 656.535 Rp 5.084 0.8% PROFIT IDV
69 6000 Diamonds Rp 721.403 Rp 731.791 Rp 798.034 Rp 806.014 Rp 718.325 Rp 725.508 SipShop Rp 725.508 Rp 714.716 Rp 725.008 Rp -6.283 Rp 500 Rp -6.783 LOWER Rp 716.220 Rp 5.183 0.7% PROFIT IDV
70 6480 Diamonds Rp 780.531 Rp 791.771 Rp 862.613 Rp 871.239 Rp 777.057 Rp 784.828 SipShop Rp 784.828 Rp 773.194 Rp 784.328 Rp -6.943 Rp 500 Rp -7.443 LOWER Rp 774.175 Rp 6.356 0.8% PROFIT IDV
71 7290 Diamonds Rp 874.079 Rp 886.666 Rp 964.097 Rp 973.738 Rp 870.121 Rp 878.822 SipShop Rp 878.822 Rp 865.853 Rp 878.321 Rp -7.844 Rp 500 Rp -8.344 LOWER Rp 866.730 Rp 7.349 0.8% PROFIT IDV
72 8010 Diamonds Rp 961.369 Rp 975.213 Rp 1.060.477 Rp 1.071.082 Rp 956.966 Rp 966.536 SipShop Rp 966.536 Rp 952.322 Rp 966.035 Rp -8.677 Rp 500 Rp -9.177 LOWER Rp 953.230 Rp 8.139 0.9% PROFIT IDV
73 9800 Diamonds Rp 1.176.959 Rp 1.193.907 Rp 1.299.504 Rp 1.312.499 Rp 1.171.999 Rp 1.183.719 SipShop Rp 1.183.719 Rp 1.165.929 Rp 1.182.718 Rp -10.188 Rp 1.000 Rp -11.188 LOWER Rp 1.167.750 Rp 9.209 0.8% PROFIT IDV
74 14580 Diamonds Rp 1.761.282 Rp 1.786.644 Rp 1.928.193 Rp 1.947.475 Rp 1.769.946 Rp 1.787.645 SipShop Rp 1.787.645 Rp 1.761.282 Rp 1.786.644 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 1.733.460 Rp 27.822 1.6% PROFIT IDV
75 36500 Diamonds Rp 4.376.704 Rp 4.439.729 Rp 4.820.483 Rp 4.868.688 Rp 4.355.487 Rp 4.399.042 SipShop Rp 4.399.042 Rp 4.335.609 Rp 4.398.042 Rp -40.687 Rp 1.000 Rp -41.687 LOWER Rp 4.338.840 Rp 37.864 0.9% PROFIT IDV
76 73100 Diamonds Rp 8.766.225 Rp 8.892.459 Rp 9.640.965 Rp 9.737.375 Rp 8.722.553 Rp 8.809.779 SipShop Rp 8.809.779 Rp 8.683.733 Rp 8.808.779 Rp -82.680 Rp 1.000 Rp -83.680 LOWER Rp 8.688.060 Rp 78.165 0.9% 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.