Kepo.id Price Monitor — Free Fire

Report generated: 2026-04-12
76
Total Variants
2
Lower
74
Keep
0
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 27.307 Rp 27.700 Rp 29.447 Rp 29.741 Rp 27.287 Rp 27.560 SipShop Rp 27.560 Rp 27.119 Rp 27.510 Rp -140 Rp 50 Rp -190 LOWER - - - - -
2 Membership Bulanan Rp 81.969 Rp 83.149 Rp 88.270 Rp 89.153 Rp 81.806 Rp 82.624 SipShop Rp 82.624 Rp 81.401 Rp 82.573 Rp -525 Rp 50 Rp -575 LOWER - - - - -
3 BP Card Rp 39.329 Rp 39.895 Rp 44.141 Rp 44.582 Rp 39.550 Rp 39.946 SipShop Rp 39.946 Rp 39.329 Rp 39.895 Rp 51 Rp 50 Rp 1 KEEP - - - - -
4 5 Diamonds Rp 934 Rp 947 Rp 949 Rp 958 Rp 994 Rp 1.004 Takapedia Rp 958 Rp 934 Rp 947 Rp 11 Rp 10 Rp 1 KEEP Rp 865 Rp 69 8.0% PROFIT IDV
5 12 Diamonds Rp 1.861 Rp 1.888 Rp 1.879 Rp 1.898 Rp 1.968 Rp 1.988 Takapedia Rp 1.898 Rp 1.861 Rp 1.888 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp 131 7.6% PROFIT IDV
6 70 Diamonds Rp 9.426 Rp 9.562 Rp 9.477 Rp 9.572 Rp 9.928 Rp 10.027 Takapedia Rp 9.572 Rp 9.426 Rp 9.562 Rp 10 Rp 10 Rp 0 KEEP Rp 8.650 Rp 776 9.0% PROFIT IDV
7 100 Diamonds Rp 15.090 Rp 15.307 Rp 15.166 Rp 15.318 Rp 15.888 Rp 16.047 Takapedia Rp 15.318 Rp 15.090 Rp 15.307 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp 1.250 9.0% PROFIT IDV
8 140 Diamonds Rp 18.861 Rp 19.133 Rp 18.953 Rp 19.143 Rp 19.855 Rp 20.054 Takapedia Rp 19.143 Rp 18.861 Rp 19.133 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.561 9.0% PROFIT IDV
9 210 Diamonds Rp 28.256 Rp 28.663 Rp 28.429 Rp 28.713 - - Takapedia Rp 28.713 Rp 28.256 Rp 28.663 Rp 50 Rp 50 Rp 0 KEEP Rp 25.950 Rp 2.306 8.9% PROFIT IDV
10 300 Diamonds Rp 43.445 Rp 44.071 - - Rp 43.684 Rp 44.121 SipShop Rp 44.121 Rp 43.445 Rp 44.071 Rp 50 Rp 50 Rp 0 KEEP Rp 38.060 Rp 5.385 14.1% PROFIT IDV
11 355 Diamonds Rp 47.127 Rp 47.806 Rp 47.382 Rp 47.856 Rp 49.638 Rp 50.134 Takapedia Rp 47.856 Rp 47.127 Rp 47.806 Rp 50 Rp 50 Rp 0 KEEP Rp 43.250 Rp 3.877 9.0% PROFIT IDV
12 360 Diamonds Rp 48.070 Rp 48.762 Rp 48.330 Rp 48.813 Rp 50.631 Rp 51.137 Takapedia Rp 48.813 Rp 48.070 Rp 48.762 Rp 51 Rp 50 Rp 1 KEEP Rp 44.115 Rp 3.955 9.0% PROFIT IDV
13 10 Diamonds Rp 1.878 Rp 1.905 Rp 1.897 Rp 1.916 Rp 1.987 Rp 2.007 Takapedia Rp 1.916 Rp 1.878 Rp 1.905 Rp 11 Rp 10 Rp 1 KEEP Rp 1.730 Rp 148 8.6% PROFIT IDV
14 15 Diamonds Rp 2.822 Rp 2.863 Rp 2.845 Rp 2.873 Rp 2.980 Rp 3.010 Takapedia Rp 2.873 Rp 2.822 Rp 2.863 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp 227 8.7% PROFIT IDV
15 20 Diamonds Rp 3.766 Rp 3.820 Rp 3.793 Rp 3.831 Rp 3.974 Rp 4.014 Takapedia Rp 3.831 Rp 3.766 Rp 3.820 Rp 11 Rp 10 Rp 1 KEEP Rp 3.460 Rp 306 8.8% PROFIT IDV
16 25 Diamonds Rp 4.710 Rp 4.778 Rp 4.741 Rp 4.788 Rp 4.967 Rp 5.017 Takapedia Rp 4.788 Rp 4.710 Rp 4.778 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp 385 8.9% PROFIT IDV
17 30 Diamonds Rp 5.654 Rp 5.735 Rp 5.689 Rp 5.746 Rp 5.960 Rp 6.020 Takapedia Rp 5.746 Rp 5.654 Rp 5.735 Rp 11 Rp 10 Rp 1 KEEP Rp 5.190 Rp 464 8.9% PROFIT IDV
18 50 Diamonds Rp 7.538 Rp 7.647 Rp 7.581 Rp 7.657 Rp 7.942 Rp 8.021 Takapedia Rp 7.657 Rp 7.538 Rp 7.647 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp 618 8.9% PROFIT IDV
19 40 Diamonds Rp 7.543 Rp 7.652 Rp 7.586 Rp 7.662 Rp 7.947 Rp 8.026 Takapedia Rp 7.662 Rp 7.543 Rp 7.652 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp 623 9.0% PROFIT IDV
20 55 Diamonds Rp 8.482 Rp 8.604 Rp 8.530 Rp 8.615 Rp 8.936 Rp 9.025 Takapedia Rp 8.615 Rp 8.482 Rp 8.604 Rp 11 Rp 10 Rp 1 KEEP Rp 7.785 Rp 697 9.0% PROFIT IDV
21 75 Diamonds Rp 10.369 Rp 10.518 Rp 10.425 Rp 10.529 Rp 10.921 Rp 11.030 Takapedia Rp 10.529 Rp 10.369 Rp 10.518 Rp 11 Rp 10 Rp 1 KEEP Rp 9.515 Rp 854 9.0% PROFIT IDV
22 80 Diamonds Rp 11.314 Rp 11.477 Rp 11.373 Rp 11.487 Rp 11.915 Rp 12.034 Takapedia Rp 11.487 Rp 11.314 Rp 11.477 Rp 10 Rp 10 Rp 0 KEEP Rp 10.380 Rp 934 9.0% PROFIT IDV
23 90 Diamonds Rp 13.201 Rp 13.391 Rp 13.269 Rp 13.402 Rp 13.901 Rp 14.040 Takapedia Rp 13.402 Rp 13.201 Rp 13.391 Rp 11 Rp 10 Rp 1 KEEP Rp 12.110 Rp 1.091 9.0% PROFIT IDV
24 120 Diamonds Rp 16.974 Rp 17.218 Rp 17.058 Rp 17.229 Rp 17.870 Rp 18.049 Takapedia Rp 17.229 Rp 16.974 Rp 17.218 Rp 11 Rp 10 Rp 1 KEEP Rp 15.570 Rp 1.404 9.0% PROFIT IDV
25 130 Diamonds Rp 18.862 Rp 19.134 Rp 18.954 Rp 19.144 Rp 19.857 Rp 20.056 Takapedia Rp 19.144 Rp 18.862 Rp 19.134 Rp 10 Rp 10 Rp 0 KEEP Rp 17.300 Rp 1.562 9.0% PROFIT IDV
26 145 Diamonds Rp 19.804 Rp 20.089 Rp 19.901 Rp 20.100 Rp 20.849 Rp 21.057 Takapedia Rp 20.100 Rp 19.804 Rp 20.089 Rp 11 Rp 10 Rp 1 KEEP Rp 18.165 Rp 1.639 9.0% PROFIT IDV
27 150 Diamonds Rp 20.748 Rp 21.047 Rp 20.849 Rp 21.057 Rp 21.842 Rp 22.060 Takapedia Rp 21.057 Rp 20.748 Rp 21.047 Rp 10 Rp 10 Rp 0 KEEP Rp 19.030 Rp 1.718 9.0% PROFIT IDV
28 160 Diamonds Rp 22.637 Rp 22.963 Rp 22.746 Rp 22.973 Rp 23.829 Rp 24.067 Takapedia Rp 22.973 Rp 22.637 Rp 22.963 Rp 10 Rp 10 Rp 0 KEEP Rp 20.760 Rp 1.877 9.0% PROFIT IDV
29 170 Diamonds Rp 24.524 Rp 24.877 Rp 24.642 Rp 24.888 Rp 25.815 Rp 26.073 Takapedia Rp 24.888 Rp 24.524 Rp 24.877 Rp 11 Rp 10 Rp 1 KEEP Rp 22.490 Rp 2.034 9.0% PROFIT IDV
30 190 Diamonds Rp 26.369 Rp 26.749 Rp 26.534 Rp 26.799 Rp 27.797 Rp 28.075 Takapedia Rp 26.799 Rp 26.369 Rp 26.749 Rp 50 Rp 50 Rp 0 KEEP Rp 24.220 Rp 2.149 8.9% PROFIT IDV
31 200 Diamonds Rp 28.257 Rp 28.664 Rp 28.430 Rp 28.714 Rp 29.784 Rp 30.082 Takapedia Rp 28.714 Rp 28.257 Rp 28.664 Rp 50 Rp 50 Rp 0 KEEP Rp 25.950 Rp 2.307 8.9% PROFIT IDV
32 280 Diamonds Rp 37.691 Rp 38.234 Rp 37.905 Rp 38.284 Rp 39.710 Rp 40.107 Takapedia Rp 38.284 Rp 37.691 Rp 38.234 Rp 50 Rp 50 Rp 0 KEEP Rp 34.600 Rp 3.091 8.9% PROFIT IDV
33 375 Diamonds Rp 50.902 Rp 51.635 Rp 51.174 Rp 51.686 Rp 53.611 Rp 54.147 Takapedia Rp 51.686 Rp 50.902 Rp 51.635 Rp 51 Rp 50 Rp 1 KEEP Rp 46.710 Rp 4.192 9.0% PROFIT IDV
34 400 Diamonds Rp 55.623 Rp 56.424 Rp 55.915 Rp 56.474 Rp 58.578 Rp 59.164 Takapedia Rp 56.474 Rp 55.623 Rp 56.424 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 5.453 10.9% PROFIT IDV
35 425 Diamonds Rp 56.562 Rp 57.376 Rp 56.858 Rp 57.427 Rp 59.565 Rp 60.161 Takapedia Rp 57.427 Rp 56.562 Rp 57.376 Rp 51 Rp 50 Rp 1 KEEP Rp 51.900 Rp 4.662 9.0% PROFIT IDV
36 405 Diamonds Rp 57.281 Rp 58.106 - - Rp 57.580 Rp 58.156 SipShop Rp 58.156 Rp 57.281 Rp 58.106 Rp 50 Rp 50 Rp 0 KEEP Rp 50.170 Rp 7.111 14.2% PROFIT IDV
37 475 Diamonds Rp 64.109 Rp 65.032 Rp 64.439 Rp 65.083 Rp 67.507 Rp 68.182 Takapedia Rp 65.083 Rp 64.109 Rp 65.032 Rp 51 Rp 50 Rp 1 KEEP Rp 58.820 Rp 5.289 9.0% PROFIT IDV
38 495 Diamonds Rp 65.996 Rp 66.946 Rp 66.334 Rp 66.997 Rp 69.493 Rp 70.188 Takapedia Rp 66.997 Rp 65.996 Rp 66.946 Rp 51 Rp 50 Rp 1 KEEP Rp 60.550 Rp 5.446 9.0% PROFIT IDV
39 500 Diamonds Rp 66.941 Rp 67.905 Rp 67.282 Rp 67.955 Rp 70.486 Rp 71.191 Takapedia Rp 67.955 Rp 66.941 Rp 67.905 Rp 50 Rp 50 Rp 0 KEEP Rp 61.415 Rp 5.526 9.0% PROFIT IDV
40 510 Diamonds Rp 68.829 Rp 69.820 Rp 69.179 Rp 69.871 Rp 72.473 Rp 73.198 Takapedia Rp 69.871 Rp 68.829 Rp 69.820 Rp 51 Rp 50 Rp 1 KEEP Rp 63.145 Rp 5.684 9.0% PROFIT IDV
41 565 Diamonds Rp 75.431 Rp 76.517 Rp 75.810 Rp 76.568 Rp 79.420 Rp 80.214 Takapedia Rp 76.568 Rp 75.431 Rp 76.517 Rp 51 Rp 50 Rp 1 KEEP Rp 69.200 Rp 6.231 9.0% PROFIT IDV
42 545 Diamonds Rp 77.049 Rp 78.159 - - Rp 77.435 Rp 78.209 SipShop Rp 78.209 Rp 77.049 Rp 78.159 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 9.579 14.2% PROFIT IDV
43 635 Diamonds Rp 84.867 Rp 86.089 Rp 85.287 Rp 86.140 Rp 89.348 Rp 90.241 Takapedia Rp 86.140 Rp 84.867 Rp 86.089 Rp 51 Rp 50 Rp 1 KEEP Rp 77.850 Rp 7.017 9.0% PROFIT IDV
44 720 Diamonds Rp 94.302 Rp 95.660 Rp 94.762 Rp 95.710 Rp 99.274 Rp 100.267 Takapedia Rp 95.710 Rp 94.302 Rp 95.660 Rp 50 Rp 50 Rp 0 KEEP Rp 86.500 Rp 7.802 9.0% PROFIT IDV
45 725 Diamonds Rp 95.245 Rp 96.617 Rp 95.710 Rp 96.667 Rp 100.268 Rp 101.271 Takapedia Rp 96.667 Rp 95.245 Rp 96.617 Rp 50 Rp 50 Rp 0 KEEP Rp 87.365 Rp 7.880 9.0% PROFIT IDV
46 740 Diamonds Rp 98.078 Rp 99.490 Rp 98.555 Rp 99.541 Rp 103.248 Rp 104.280 Takapedia Rp 99.541 Rp 98.078 Rp 99.490 Rp 51 Rp 50 Rp 1 KEEP Rp 89.960 Rp 8.118 9.0% PROFIT IDV
47 770 Diamonds Rp 101.800 Rp 103.266 Rp 102.343 Rp 103.366 Rp 107.216 Rp 108.288 Takapedia Rp 103.366 Rp 101.800 Rp 103.266 Rp 100 Rp 100 Rp 0 KEEP Rp 93.420 Rp 8.380 9.0% PROFIT IDV
48 790 Diamonds Rp 103.686 Rp 105.179 Rp 104.238 Rp 105.280 Rp 109.202 Rp 110.294 Takapedia Rp 105.280 Rp 103.686 Rp 105.179 Rp 101 Rp 100 Rp 1 KEEP Rp 95.150 Rp 8.536 9.0% PROFIT IDV
49 800 Diamonds Rp 105.574 Rp 107.094 Rp 106.134 Rp 107.195 Rp 111.188 Rp 112.300 Takapedia Rp 107.195 Rp 105.574 Rp 107.094 Rp 101 Rp 100 Rp 1 KEEP Rp 96.880 Rp 8.694 9.0% PROFIT IDV
50 860 Diamonds Rp 113.122 Rp 114.751 Rp 113.714 Rp 114.851 Rp 119.129 Rp 120.320 Takapedia Rp 114.851 Rp 113.122 Rp 114.751 Rp 100 Rp 100 Rp 0 KEEP Rp 103.800 Rp 9.322 9.0% PROFIT IDV
51 930 Diamonds Rp 122.558 Rp 124.323 Rp 123.191 Rp 124.423 Rp 129.057 Rp 130.348 Takapedia Rp 124.423 Rp 122.558 Rp 124.323 Rp 100 Rp 100 Rp 0 KEEP Rp 112.450 Rp 10.108 9.0% PROFIT IDV
52 1000 Diamonds Rp 131.993 Rp 133.894 Rp 132.667 Rp 133.994 Rp 138.984 Rp 140.374 Takapedia Rp 133.994 Rp 131.993 Rp 133.894 Rp 100 Rp 100 Rp 0 KEEP Rp 121.100 Rp 10.893 9.0% PROFIT IDV
53 1050 Diamonds Rp 139.540 Rp 141.549 Rp 140.248 Rp 141.650 Rp 146.926 Rp 148.395 Takapedia Rp 141.650 Rp 139.540 Rp 141.549 Rp 101 Rp 100 Rp 1 KEEP Rp 128.020 Rp 11.520 9.0% PROFIT IDV
54 1075 Diamonds Rp 141.427 Rp 143.464 Rp 142.143 Rp 143.564 Rp 148.912 Rp 150.401 Takapedia Rp 143.564 Rp 141.427 Rp 143.464 Rp 100 Rp 100 Rp 0 KEEP Rp 129.750 Rp 11.677 9.0% PROFIT IDV
55 1080 Diamonds Rp 142.371 Rp 144.421 Rp 143.091 Rp 144.522 Rp 149.905 Rp 151.404 Takapedia Rp 144.522 Rp 142.371 Rp 144.421 Rp 101 Rp 100 Rp 1 KEEP Rp 130.615 Rp 11.756 9.0% PROFIT IDV
56 1450 Diamonds Rp 186.921 Rp 189.613 Rp 187.835 Rp 189.713 Rp 196.779 Rp 198.747 Takapedia Rp 189.713 Rp 186.921 Rp 189.613 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 13.921 8.0% PROFIT IDV
57 1440 Diamonds Rp 188.602 Rp 191.318 Rp 189.523 Rp 191.418 Rp 198.548 Rp 200.533 Takapedia Rp 191.418 Rp 188.602 Rp 191.318 Rp 100 Rp 100 Rp 0 KEEP Rp 173.000 Rp 15.602 9.0% PROFIT IDV
58 2000 Diamonds Rp 261.065 Rp 264.824 Rp 262.698 Rp 265.325 Rp 275.207 Rp 277.959 Takapedia Rp 265.325 Rp 261.065 Rp 264.824 Rp 501 Rp 500 Rp 1 KEEP Rp 241.335 Rp 19.730 8.2% PROFIT IDV
59 2020 Diamonds Rp 264.841 Rp 268.655 Rp 266.490 Rp 269.155 Rp 279.180 Rp 281.972 Takapedia Rp 269.155 Rp 264.841 Rp 268.655 Rp 500 Rp 500 Rp 0 KEEP Rp 243.065 Rp 21.776 9.0% PROFIT IDV
60 2140 Diamonds Rp 279.935 Rp 283.966 Rp 281.650 Rp 284.467 Rp 295.062 Rp 298.013 Takapedia Rp 284.467 Rp 279.935 Rp 283.966 Rp 501 Rp 500 Rp 1 KEEP Rp 258.635 Rp 21.300 8.2% PROFIT IDV
61 2180 Diamonds Rp 280.037 Rp 284.070 Rp 281.752 Rp 284.570 Rp 295.169 Rp 298.121 Takapedia Rp 284.570 Rp 280.037 Rp 284.070 Rp 500 Rp 500 Rp 0 KEEP Rp 259.500 Rp 20.537 7.9% PROFIT IDV
62 2200 Diamonds Rp 283.813 Rp 287.900 Rp 285.545 Rp 288.400 Rp 299.142 Rp 302.133 Takapedia Rp 288.400 Rp 283.813 Rp 287.900 Rp 500 Rp 500 Rp 0 KEEP Rp 262.960 Rp 20.853 7.9% PROFIT IDV
63 2720 Diamonds Rp 354.579 Rp 359.685 Rp 356.619 Rp 360.185 Rp 373.601 Rp 377.337 Takapedia Rp 360.185 Rp 354.579 Rp 359.685 Rp 500 Rp 500 Rp 0 KEEP Rp 326.970 Rp 27.609 8.4% PROFIT IDV
64 3000 Diamonds Rp 389.487 Rp 395.096 Rp 391.679 Rp 395.596 Rp 410.330 Rp 414.433 Takapedia Rp 395.596 Rp 389.487 Rp 395.096 Rp 500 Rp 500 Rp 0 KEEP Rp 359.840 Rp 29.647 8.2% PROFIT IDV
65 3640 Diamonds Rp 468.554 Rp 475.301 Rp 471.091 Rp 475.802 Rp 493.524 Rp 498.459 Takapedia Rp 475.802 Rp 468.554 Rp 475.301 Rp 501 Rp 500 Rp 1 KEEP Rp 432.500 Rp 36.054 8.3% PROFIT IDV
66 4000 Diamonds Rp 516.674 Rp 524.114 Rp 519.421 Rp 524.615 Rp 544.155 Rp 549.597 Takapedia Rp 524.615 Rp 516.674 Rp 524.114 Rp 501 Rp 500 Rp 1 KEEP Rp 476.615 Rp 40.059 8.4% PROFIT IDV
67 4450 Diamonds Rp 576.116 Rp 584.412 Rp 579.122 Rp 584.913 Rp 606.699 Rp 612.766 Takapedia Rp 584.913 Rp 576.116 Rp 584.412 Rp 501 Rp 500 Rp 1 KEEP Rp 531.110 Rp 45.006 8.5% PROFIT IDV
68 5500 Diamonds Rp 711.242 Rp 721.484 Rp 714.836 Rp 721.984 Rp 748.876 Rp 756.365 Takapedia Rp 721.984 Rp 711.242 Rp 721.484 Rp 500 Rp 500 Rp 0 KEEP Rp 656.535 Rp 54.707 8.3% PROFIT IDV
69 6000 Diamonds Rp 776.343 Rp 787.522 Rp 780.221 Rp 788.023 Rp 817.374 Rp 825.548 Takapedia Rp 788.023 Rp 776.343 Rp 787.522 Rp 501 Rp 500 Rp 1 KEEP Rp 716.220 Rp 60.123 8.4% PROFIT IDV
70 6480 Diamonds Rp 838.721 Rp 850.799 Rp 842.870 Rp 851.299 Rp 883.007 Rp 891.837 Takapedia Rp 851.299 Rp 838.721 Rp 850.799 Rp 500 Rp 500 Rp 0 KEEP Rp 774.175 Rp 64.546 8.3% PROFIT IDV
71 7290 Diamonds Rp 950.366 Rp 964.051 Rp 955.002 Rp 964.552 Rp 1.000.478 Rp 1.010.483 Takapedia Rp 964.552 Rp 950.366 Rp 964.051 Rp 501 Rp 500 Rp 1 KEEP Rp 866.730 Rp 83.636 9.6% PROFIT IDV
72 8010 Diamonds Rp 1.044.224 Rp 1.059.261 Rp 1.049.763 Rp 1.060.261 Rp 1.099.752 Rp 1.110.750 Takapedia Rp 1.060.261 Rp 1.044.224 Rp 1.059.261 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 953.230 Rp 90.994 9.5% PROFIT IDV
73 9800 Diamonds Rp 1.275.691 Rp 1.294.061 Rp 1.282.239 Rp 1.295.061 Rp 1.343.298 Rp 1.356.731 Takapedia Rp 1.295.061 Rp 1.275.691 Rp 1.294.061 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.167.750 Rp 107.941 9.2% PROFIT IDV
74 14580 Diamonds Rp 1.900.732 Rp 1.928.103 Rp 1.910.003 Rp 1.929.103 Rp 2.000.955 Rp 2.020.965 Takapedia Rp 1.929.103 Rp 1.900.732 Rp 1.928.103 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 1.733.460 Rp 167.272 9.6% PROFIT IDV
75 36500 Diamonds Rp 4.753.309 Rp 4.821.757 Rp 4.775.007 Rp 4.822.757 Rp 5.002.388 Rp 5.052.412 Takapedia Rp 4.822.757 Rp 4.753.309 Rp 4.821.757 Rp 1.000 Rp 1.000 Rp 0 KEEP Rp 4.338.840 Rp 414.469 9.6% PROFIT IDV
76 73100 Diamonds Rp 9.434.055 Rp 9.569.905 Rp 9.476.145 Rp 9.570.906 Rp 10.004.775 Rp 10.104.823 Takapedia Rp 9.570.906 Rp 9.434.055 Rp 9.569.905 Rp 1.001 Rp 1.000 Rp 1 KEEP Rp 8.688.060 Rp 745.995 8.6% 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.