Kepo.id Price Monitor — Free Fire

Report generated: 2026-10-08
76
Total Variants
71
Lower
4
Keep
1
Raise
73
Profit
0
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 71.993 Rp 72.713 SipShop Rp 72.713 Rp 71.631 Rp 72.662 Rp -4.499 Rp 50 Rp -4.549 LOWER - - - - -
3 5 Diamonds Rp 911 Rp 924 Rp 1.000 Rp 1.010 Rp 816 Rp 824 SipShop Rp 824 Rp 802 Rp 814 Rp -100 Rp 10 Rp -110 LOWER Rp 865 Rp 46 5.3% PROFIT IDV
4 12 Diamonds Rp 1.930 Rp 1.958 Rp 2.000 Rp 2.020 Rp 1.777 Rp 1.795 SipShop Rp 1.795 Rp 1.759 Rp 1.784 Rp -163 Rp 10 Rp -173 LOWER Rp 1.730 Rp 200 11.6% PROFIT IDV
5 50 Diamonds Rp 7.278 Rp 7.383 Rp 8.000 Rp 8.080 Rp 6.512 Rp 6.577 SipShop Rp 6.577 Rp 6.473 Rp 6.566 Rp -806 Rp 10 Rp -816 LOWER Rp 6.920 Rp 358 5.2% PROFIT IDV
6 70 Diamonds Rp 9.094 Rp 9.225 Rp 10.000 Rp 10.100 Rp 8.839 Rp 8.927 SipShop Rp 8.927 Rp 8.790 Rp 8.917 Rp -298 Rp 10 Rp -308 LOWER Rp 8.650 Rp 444 5.1% PROFIT IDV
7 140 Diamonds Rp 18.186 Rp 18.448 Rp 20.000 Rp 20.200 Rp 17.677 Rp 17.854 SipShop Rp 17.854 Rp 17.590 Rp 17.843 Rp -594 Rp 10 Rp -604 LOWER Rp 17.300 Rp 886 5.1% PROFIT IDV
8 355 Diamonds Rp 45.464 Rp 46.119 Rp 50.000 Rp 50.500 Rp 44.193 Rp 44.635 SipShop Rp 44.635 Rp 43.952 Rp 44.585 Rp -1.484 Rp 50 Rp -1.534 LOWER Rp 43.250 Rp 2.214 5.1% PROFIT IDV
9 720 Diamonds Rp 90.926 Rp 92.235 Rp 100.000 Rp 101.000 Rp 88.578 Rp 89.464 SipShop Rp 89.464 Rp 88.144 Rp 89.413 Rp -2.771 Rp 50 Rp -2.821 LOWER Rp 86.500 Rp 4.426 5.1% PROFIT IDV
10 1450 Diamonds Rp 181.851 Rp 184.470 Rp 200.000 Rp 202.000 Rp 176.688 Rp 178.455 SipShop Rp 178.455 Rp 175.823 Rp 178.355 Rp -6.015 Rp 100 Rp -6.115 LOWER Rp 173.000 Rp 8.851 5.1% PROFIT IDV
11 2180 Diamonds Rp 272.776 Rp 276.704 Rp 300.000 Rp 303.000 Rp 265.018 Rp 267.668 SipShop Rp 267.668 Rp 263.375 Rp 267.168 Rp -9.036 Rp 500 Rp -9.536 LOWER Rp 259.500 Rp 13.276 5.1% PROFIT IDV
12 3640 Diamonds Rp 454.626 Rp 461.173 Rp 500.000 Rp 505.000 Rp 441.678 Rp 446.095 SipShop Rp 446.095 Rp 439.269 Rp 445.594 Rp -15.078 Rp 500 Rp -15.578 LOWER Rp 432.500 Rp 22.126 5.1% PROFIT IDV
13 BP Card Rp 41.104 Rp 41.696 Rp 45.000 Rp 45.450 Rp 41.278 Rp 41.691 SipShop Rp 41.691 Rp 41.049 Rp 41.640 Rp -5 Rp 50 Rp -55 LOWER - - - - -
14 100 Diamonds Rp 14.554 Rp 14.764 Rp 15.427 Rp 15.581 Rp 13.040 Rp 13.170 SipShop Rp 13.170 Rp 12.973 Rp 13.160 Rp -1.594 Rp 10 Rp -1.604 LOWER Rp 13.840 Rp 714 5.2% PROFIT IDV
15 210 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
16 300 Diamonds Rp 40.011 Rp 40.587 - - Rp 38.664 Rp 39.051 SipShop Rp 39.051 Rp 38.447 Rp 39.001 Rp -1.536 Rp 50 Rp -1.586 LOWER Rp 38.060 Rp 1.951 5.1% PROFIT IDV
17 360 Diamonds Rp 46.374 Rp 47.042 Rp 49.156 Rp 49.648 Rp 45.085 Rp 45.536 SipShop Rp 45.536 Rp 44.840 Rp 45.486 Rp -1.506 Rp 50 Rp -1.556 LOWER Rp 44.115 Rp 2.259 5.1% PROFIT IDV
18 10 Diamonds Rp 1.821 Rp 1.847 Rp 1.930 Rp 1.949 Rp 1.625 Rp 1.641 SipShop Rp 1.641 Rp 1.607 Rp 1.630 Rp -206 Rp 10 Rp -216 LOWER Rp 1.730 Rp 91 5.3% PROFIT IDV
19 15 Diamonds Rp 2.731 Rp 2.770 Rp 2.894 Rp 2.923 Rp 2.435 Rp 2.459 SipShop Rp 2.459 Rp 2.414 Rp 2.449 Rp -311 Rp 10 Rp -321 LOWER Rp 2.595 Rp 136 5.2% PROFIT IDV
20 20 Diamonds Rp 3.641 Rp 3.693 Rp 3.859 Rp 3.898 Rp 3.244 Rp 3.276 SipShop Rp 3.276 Rp 3.219 Rp 3.265 Rp -417 Rp 10 Rp -427 LOWER Rp 3.460 Rp 181 5.2% PROFIT IDV
21 25 Diamonds Rp 4.551 Rp 4.617 Rp 4.823 Rp 4.871 Rp 4.054 Rp 4.095 SipShop Rp 4.095 Rp 4.027 Rp 4.085 Rp -522 Rp 10 Rp -532 LOWER Rp 4.325 Rp 226 5.2% PROFIT IDV
22 30 Diamonds Rp 5.461 Rp 5.540 Rp 5.788 Rp 5.846 Rp 4.864 Rp 4.913 SipShop Rp 4.913 Rp 4.833 Rp 4.903 Rp -627 Rp 10 Rp -637 LOWER Rp 5.190 Rp 271 5.2% PROFIT IDV
23 40 Diamonds Rp 7.281 Rp 7.386 Rp 7.717 Rp 7.794 Rp 6.261 Rp 6.324 SipShop Rp 6.324 Rp 6.224 Rp 6.314 Rp -1.062 Rp 10 Rp -1.072 LOWER Rp 6.920 Rp 361 5.2% PROFIT IDV
24 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
25 75 Diamonds Rp 10.004 Rp 10.148 Rp 10.604 Rp 10.710 Rp 9.665 Rp 9.762 SipShop Rp 9.762 Rp 9.613 Rp 9.751 Rp -386 Rp 10 Rp -396 LOWER Rp 9.515 Rp 489 5.1% PROFIT IDV
26 80 Diamonds Rp 10.914 Rp 11.071 Rp 11.568 Rp 11.684 Rp 10.475 Rp 10.580 SipShop Rp 10.580 Rp 10.419 Rp 10.569 Rp -491 Rp 10 Rp -501 LOWER Rp 10.380 Rp 534 5.1% PROFIT IDV
27 90 Diamonds Rp 12.734 Rp 12.917 Rp 13.497 Rp 13.632 Rp 12.099 Rp 12.220 SipShop Rp 12.220 Rp 12.036 Rp 12.209 Rp -697 Rp 10 Rp -707 LOWER Rp 12.110 Rp 624 5.2% PROFIT IDV
28 120 Diamonds Rp 16.371 Rp 16.607 Rp 17.353 Rp 17.527 Rp 15.375 Rp 15.529 SipShop Rp 15.529 Rp 15.298 Rp 15.518 Rp -1.078 Rp 10 Rp -1.088 LOWER Rp 15.570 Rp 801 5.1% PROFIT IDV
29 130 Diamonds Rp 18.191 Rp 18.453 Rp 19.282 Rp 19.475 Rp 16.994 Rp 17.164 SipShop Rp 17.164 Rp 16.910 Rp 17.154 Rp -1.289 Rp 10 Rp -1.299 LOWER Rp 17.300 Rp 891 5.2% PROFIT IDV
30 145 Diamonds Rp 19.096 Rp 19.371 Rp 20.241 Rp 20.443 Rp 18.532 Rp 18.717 SipShop Rp 18.717 Rp 18.441 Rp 18.707 Rp -654 Rp 10 Rp -664 LOWER Rp 18.165 Rp 931 5.1% PROFIT IDV
31 150 Diamonds Rp 20.006 Rp 20.294 Rp 21.206 Rp 21.418 Rp 19.330 Rp 19.523 SipShop Rp 19.523 Rp 19.236 Rp 19.513 Rp -771 Rp 10 Rp -781 LOWER Rp 19.030 Rp 976 5.1% PROFIT IDV
32 160 Diamonds Rp 21.826 Rp 22.140 Rp 23.135 Rp 23.366 Rp 20.949 Rp 21.158 SipShop Rp 21.158 Rp 20.847 Rp 21.147 Rp -982 Rp 10 Rp -992 LOWER Rp 20.760 Rp 1.066 5.1% PROFIT IDV
33 170 Diamonds Rp 23.646 Rp 23.987 Rp 25.064 Rp 25.315 Rp 21.889 Rp 22.108 SipShop Rp 22.108 Rp 21.784 Rp 22.098 Rp -1.879 Rp 10 Rp -1.889 LOWER Rp 22.490 Rp 1.156 5.1% PROFIT IDV
34 190 Diamonds Rp 25.464 Rp 25.831 Rp 26.991 Rp 27.261 Rp 24.225 Rp 24.467 SipShop Rp 24.467 Rp 24.109 Rp 24.456 Rp -1.364 Rp 10 Rp -1.374 LOWER Rp 24.220 Rp 1.244 5.1% PROFIT IDV
35 200 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
36 280 Diamonds Rp 36.371 Rp 36.895 Rp 38.553 Rp 38.939 Rp 35.426 Rp 35.780 SipShop Rp 35.780 Rp 35.222 Rp 35.729 Rp -1.115 Rp 50 Rp -1.165 LOWER Rp 34.600 Rp 1.771 5.1% PROFIT IDV
37 375 Diamonds Rp 49.104 Rp 49.811 Rp 52.050 Rp 52.571 Rp 47.546 Rp 48.021 SipShop Rp 48.021 Rp 47.290 Rp 47.971 Rp -1.790 Rp 50 Rp -1.840 LOWER Rp 46.710 Rp 2.394 5.1% PROFIT IDV
38 405 Diamonds Rp 52.741 Rp 53.500 - - Rp 50.819 Rp 51.327 SipShop Rp 51.327 Rp 50.549 Rp 51.277 Rp -2.173 Rp 50 Rp -2.223 LOWER Rp 50.170 Rp 2.571 5.1% PROFIT IDV
39 400 Diamonds Rp 53.654 Rp 54.427 Rp 56.873 Rp 57.442 Rp 50.790 Rp 51.298 SipShop Rp 51.298 Rp 50.520 Rp 51.247 Rp -3.129 Rp 50 Rp -3.179 LOWER Rp 50.170 Rp 3.484 6.9% PROFIT IDV
40 425 Diamonds Rp 54.557 Rp 55.343 Rp 57.830 Rp 58.408 Rp 53.158 Rp 53.690 SipShop Rp 53.690 Rp 52.878 Rp 53.639 Rp -1.653 Rp 50 Rp -1.703 LOWER Rp 51.900 Rp 2.657 5.1% PROFIT IDV
41 475 Diamonds Rp 61.834 Rp 62.724 Rp 65.543 Rp 66.198 Rp 59.639 Rp 60.235 SipShop Rp 60.235 Rp 59.330 Rp 60.184 Rp -2.489 Rp 50 Rp -2.539 LOWER Rp 58.820 Rp 3.014 5.1% PROFIT IDV
42 495 Diamonds Rp 63.649 Rp 64.566 Rp 67.467 Rp 68.142 Rp 61.974 Rp 62.594 SipShop Rp 62.594 Rp 61.656 Rp 62.544 Rp -1.972 Rp 50 Rp -2.022 LOWER Rp 60.550 Rp 3.099 5.1% PROFIT IDV
43 500 Diamonds Rp 64.559 Rp 65.489 Rp 68.432 Rp 69.116 Rp 62.784 Rp 63.412 SipShop Rp 63.412 Rp 62.462 Rp 63.361 Rp -2.077 Rp 50 Rp -2.127 LOWER Rp 61.415 Rp 3.144 5.1% PROFIT IDV
44 510 Diamonds Rp 66.379 Rp 67.335 Rp 70.361 Rp 71.065 Rp 64.465 Rp 65.110 SipShop Rp 65.110 Rp 64.136 Rp 65.060 Rp -2.225 Rp 50 Rp -2.275 LOWER Rp 63.145 Rp 3.234 5.1% PROFIT IDV
45 545 Diamonds Rp 70.926 Rp 71.947 - - Rp 68.547 Rp 69.232 SipShop Rp 69.232 Rp 68.199 Rp 69.181 Rp -2.715 Rp 50 Rp -2.765 LOWER Rp 67.470 Rp 3.456 5.1% PROFIT IDV
46 565 Diamonds Rp 72.742 Rp 73.789 Rp 77.106 Rp 77.877 Rp 70.868 Rp 71.577 SipShop Rp 71.577 Rp 70.511 Rp 71.526 Rp -2.212 Rp 50 Rp -2.262 LOWER Rp 69.200 Rp 3.542 5.1% PROFIT IDV
47 635 Diamonds Rp 81.834 Rp 83.012 Rp 86.743 Rp 87.610 Rp 79.723 Rp 80.520 SipShop Rp 80.520 Rp 79.327 Rp 80.469 Rp -2.492 Rp 50 Rp -2.542 LOWER Rp 77.850 Rp 3.984 5.1% PROFIT IDV
48 725 Diamonds Rp 91.836 Rp 93.158 Rp 101.000 Rp 102.010 Rp 89.395 Rp 90.289 SipShop Rp 90.289 Rp 88.958 Rp 90.239 Rp -2.869 Rp 50 Rp -2.919 LOWER Rp 87.365 Rp 4.471 5.1% PROFIT IDV
49 740 Diamonds Rp 94.566 Rp 95.928 Rp 100.239 Rp 101.241 Rp 91.847 Rp 92.765 SipShop Rp 92.765 Rp 91.398 Rp 92.714 Rp -3.163 Rp 50 Rp -3.213 LOWER Rp 89.960 Rp 4.606 5.1% PROFIT IDV
50 770 Diamonds Rp 98.203 Rp 99.617 Rp 104.095 Rp 105.136 Rp 95.112 Rp 96.063 SipShop Rp 96.063 Rp 94.650 Rp 96.013 Rp -3.554 Rp 50 Rp -3.604 LOWER Rp 93.420 Rp 4.783 5.1% PROFIT IDV
51 790 Diamonds Rp 100.019 Rp 101.459 Rp 106.020 Rp 107.080 Rp 97.433 Rp 98.407 SipShop Rp 98.407 Rp 96.960 Rp 98.356 Rp -3.052 Rp 50 Rp -3.102 LOWER Rp 95.150 Rp 4.869 5.1% PROFIT IDV
52 800 Diamonds Rp 101.839 Rp 103.305 Rp 107.949 Rp 109.028 Rp 99.068 Rp 100.059 SipShop Rp 100.059 Rp 98.540 Rp 99.959 Rp -3.246 Rp 100 Rp -3.346 LOWER Rp 96.880 Rp 4.959 5.1% PROFIT IDV
53 860 Diamonds Rp 109.111 Rp 110.682 Rp 115.657 Rp 116.814 Rp 106.288 Rp 107.351 SipShop Rp 107.351 Rp 105.728 Rp 107.250 Rp -3.331 Rp 100 Rp -3.431 LOWER Rp 103.800 Rp 5.311 5.1% PROFIT IDV
54 930 Diamonds Rp 118.204 Rp 119.906 Rp 125.296 Rp 126.549 Rp 115.143 Rp 116.294 SipShop Rp 116.294 Rp 114.544 Rp 116.193 Rp -3.612 Rp 100 Rp -3.712 LOWER Rp 112.450 Rp 5.754 5.1% PROFIT IDV
55 1000 Diamonds Rp 127.296 Rp 129.129 Rp 134.933 Rp 136.282 Rp 123.998 Rp 125.238 SipShop Rp 125.238 Rp 123.361 Rp 125.137 Rp -3.891 Rp 100 Rp -3.991 LOWER Rp 121.100 Rp 6.196 5.1% PROFIT IDV
56 1050 Diamonds Rp 134.573 Rp 136.511 Rp 142.647 Rp 144.073 Rp 130.435 Rp 131.739 SipShop Rp 131.739 Rp 129.770 Rp 131.639 Rp -4.772 Rp 100 Rp -4.872 LOWER Rp 128.020 Rp 6.553 5.1% PROFIT IDV
57 1075 Diamonds Rp 136.389 Rp 138.353 Rp 144.572 Rp 146.018 Rp 132.770 Rp 134.098 SipShop Rp 134.098 Rp 132.095 Rp 133.997 Rp -4.255 Rp 100 Rp -4.355 LOWER Rp 129.750 Rp 6.639 5.1% PROFIT IDV
58 1080 Diamonds Rp 137.299 Rp 139.276 Rp 145.536 Rp 146.991 Rp 133.580 Rp 134.916 SipShop Rp 134.916 Rp 132.902 Rp 134.816 Rp -4.360 Rp 100 Rp -4.460 LOWER Rp 130.615 Rp 6.684 5.1% PROFIT IDV
59 1440 Diamonds Rp 181.851 Rp 184.470 Rp 192.761 Rp 194.689 Rp 177.018 Rp 178.788 SipShop Rp 178.788 Rp 176.151 Rp 178.688 Rp -5.682 Rp 100 Rp -5.782 LOWER Rp 173.000 Rp 8.851 5.1% PROFIT IDV
60 2000 Diamonds Rp 253.686 Rp 257.339 Rp 268.907 Rp 271.596 Rp 246.464 Rp 248.929 SipShop Rp 248.929 Rp 244.902 Rp 248.429 Rp -8.410 Rp 500 Rp -8.910 LOWER Rp 241.335 Rp 12.351 5.1% 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 2140 Diamonds Rp 271.871 Rp 275.786 Rp 288.183 Rp 291.065 Rp 264.174 Rp 266.816 SipShop Rp 266.816 Rp 262.535 Rp 266.316 Rp -8.970 Rp 500 Rp -9.470 LOWER Rp 258.635 Rp 13.236 5.1% PROFIT IDV
63 2200 Diamonds Rp 276.416 Rp 280.396 Rp 293.000 Rp 295.930 Rp 270.582 Rp 273.288 SipShop Rp 273.288 Rp 268.915 Rp 272.787 Rp -7.108 Rp 500 Rp -7.608 LOWER Rp 262.960 Rp 13.456 5.1% PROFIT IDV
64 2720 Diamonds Rp 344.614 Rp 349.576 Rp 365.290 Rp 368.943 Rp 335.014 Rp 338.364 SipShop Rp 338.364 Rp 333.067 Rp 337.863 Rp -11.212 Rp 500 Rp -11.712 LOWER Rp 326.970 Rp 17.644 5.4% PROFIT IDV
65 3000 Diamonds Rp 378.254 Rp 383.701 Rp 400.949 Rp 404.958 Rp 367.296 Rp 370.969 SipShop Rp 370.969 Rp 365.209 Rp 370.468 Rp -12.732 Rp 500 Rp -13.232 LOWER Rp 359.840 Rp 18.414 5.1% PROFIT IDV
66 4000 Diamonds Rp 500.999 Rp 508.213 Rp 531.058 Rp 536.369 Rp 498.835 Rp 503.823 SipShop Rp 503.823 Rp 496.178 Rp 503.323 Rp -4.390 Rp 500 Rp -4.890 LOWER Rp 476.615 Rp 24.384 5.1% PROFIT IDV
67 4450 Diamonds Rp 558.284 Rp 566.323 Rp 591.780 Rp 597.698 Rp 543.452 Rp 548.887 SipShop Rp 548.887 Rp 540.602 Rp 548.387 Rp -17.436 Rp 500 Rp -17.936 LOWER Rp 531.110 Rp 27.174 5.1% PROFIT IDV
68 5500 Diamonds Rp 690.126 Rp 700.064 Rp 731.533 Rp 738.848 Rp 671.504 Rp 678.219 SipShop Rp 678.219 Rp 668.098 Rp 677.719 Rp -21.845 Rp 500 Rp -22.345 LOWER Rp 656.535 Rp 33.591 5.1% PROFIT IDV
69 6000 Diamonds Rp 752.863 Rp 763.704 Rp 798.034 Rp 806.014 Rp 732.672 Rp 739.999 SipShop Rp 739.999 Rp 729.001 Rp 739.499 Rp -23.705 Rp 500 Rp -24.205 LOWER Rp 716.220 Rp 36.643 5.1% PROFIT IDV
70 6480 Diamonds Rp 813.786 Rp 825.505 Rp 862.613 Rp 871.239 Rp 809.721 Rp 817.818 SipShop Rp 817.818 Rp 805.715 Rp 817.317 Rp -7.687 Rp 500 Rp -8.187 LOWER Rp 774.175 Rp 39.611 5.1% PROFIT IDV
71 7290 Diamonds Rp 909.526 Rp 922.623 Rp 1.000.000 Rp 1.010.000 Rp 887.163 Rp 896.035 SipShop Rp 896.035 Rp 882.822 Rp 895.535 Rp -26.588 Rp 500 Rp -27.088 LOWER Rp 866.730 Rp 42.796 4.9% PROFIT IDV
72 8010 Diamonds Rp 1.000.451 Rp 1.014.857 Rp 1.060.477 Rp 1.071.082 Rp 975.713 Rp 985.470 SipShop Rp 985.470 Rp 970.987 Rp 984.969 Rp -29.387 Rp 500 Rp -29.887 LOWER Rp 953.230 Rp 47.221 5.0% PROFIT IDV
73 9800 Diamonds Rp 1.225.948 Rp 1.243.602 Rp 1.299.504 Rp 1.312.499 Rp 1.195.453 Rp 1.207.408 SipShop Rp 1.207.408 Rp 1.189.282 Rp 1.206.408 Rp -36.194 Rp 1.000 Rp -37.194 LOWER Rp 1.167.750 Rp 58.198 5.0% PROFIT IDV
74 14580 Diamonds Rp 1.819.051 Rp 1.845.245 Rp 1.928.193 Rp 1.947.475 Rp 1.774.297 Rp 1.792.040 SipShop Rp 1.792.040 Rp 1.765.615 Rp 1.791.040 Rp -53.205 Rp 1.000 Rp -54.205 LOWER Rp 1.733.460 Rp 85.591 4.9% PROFIT IDV
75 36500 Diamonds Rp 4.547.626 Rp 4.613.112 Rp 5.000.000 Rp 5.050.000 Rp 4.440.596 Rp 4.485.002 SipShop Rp 4.485.002 Rp 4.420.348 Rp 4.484.001 Rp -128.110 Rp 1.000 Rp -129.110 LOWER Rp 4.338.840 Rp 208.786 4.8% PROFIT IDV
76 73100 Diamonds Rp 9.095.251 Rp 9.226.223 Rp 10.000.000 Rp 10.100.000 Rp 8.893.717 Rp 8.982.654 SipShop Rp 8.982.654 Rp 8.854.154 Rp 8.981.654 Rp -243.569 Rp 1.000 Rp -244.569 LOWER Rp 8.688.060 Rp 407.191 4.7% 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.