Kepo.id Price Monitor — Free Fire

Report generated: 2026-04-23
76
Total Variants
7
Lower
12
Keep
57
Raise
72
Profit
1
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 27.476 Rp 27.751 SipShop Rp 27.751 Rp 27.307 Rp 27.700 Rp 51 Rp 50 Rp 1 KEEP - - - - -
2 Membership Bulanan Rp 81.969 Rp 83.149 Rp 88.270 Rp 89.153 Rp 82.376 Rp 83.200 SipShop Rp 83.200 Rp 81.969 Rp 83.149 Rp 51 Rp 50 Rp 1 KEEP - - - - -
3 BP Card Rp 43.899 Rp 44.531 Rp 44.141 Rp 44.582 Rp 45.528 Rp 45.983 Takapedia Rp 44.582 Rp 43.899 Rp 44.531 Rp 51 Rp 50 Rp 1 KEEP - - - - -
4 5 Diamonds Rp 896 Rp 909 Rp 965 Rp 975 Rp 910 Rp 919 SipShop Rp 919 Rp 896 Rp 909 Rp 10 Rp 10 Rp 0 KEEP Rp 865 Rp 31 3.6% PROFIT IDV
5 12 Diamonds Rp 1.861 Rp 1.888 Rp 1.930 Rp 1.949 Rp 1.978 Rp 1.998 Takapedia Rp 1.949 Rp 1.911 Rp 1.939 Rp 61 Rp 10 Rp 51 RAISE Rp 1.730 Rp 131 7.6% PROFIT IDV
6 70 Diamonds Rp 9.426 Rp 9.562 Rp 9.642 Rp 9.738 Rp 9.829 Rp 9.927 Takapedia Rp 9.738 Rp 9.589 Rp 9.727 Rp 176 Rp 10 Rp 166 RAISE Rp 8.650 Rp 776 9.0% PROFIT IDV
7 100 Diamonds Rp 14.406 Rp 14.613 Rp 15.430 Rp 15.584 Rp 14.479 Rp 14.624 SipShop Rp 14.624 Rp 14.406 Rp 14.613 Rp 11 Rp 10 Rp 1 KEEP Rp 13.840 Rp 566 4.1% PROFIT IDV
8 140 Diamonds Rp 18.861 Rp 19.133 Rp 19.283 Rp 19.476 Rp 19.701 Rp 19.898 Takapedia Rp 19.476 Rp 19.189 Rp 19.465 Rp 343 Rp 10 Rp 333 RAISE Rp 17.300 Rp 1.561 9.0% PROFIT IDV
9 210 Diamonds Rp 28.256 Rp 28.663 Rp 28.925 Rp 29.214 - - Takapedia Rp 29.214 Rp 28.750 Rp 29.164 Rp 551 Rp 50 Rp 501 RAISE Rp 25.950 Rp 2.306 8.9% PROFIT IDV
10 300 Diamonds Rp 43.118 Rp 43.739 - - Rp 42.950 Rp 43.380 SipShop Rp 43.380 Rp 42.714 Rp 43.329 Rp -359 Rp 50 Rp -409 LOWER Rp 38.060 Rp 5.058 13.3% PROFIT IDV
11 355 Diamonds Rp 47.127 Rp 47.806 Rp 48.206 Rp 48.688 Rp 49.498 Rp 49.993 Takapedia Rp 48.688 Rp 47.947 Rp 48.637 Rp 882 Rp 50 Rp 832 RAISE Rp 43.250 Rp 3.877 9.0% PROFIT IDV
12 360 Diamonds Rp 48.070 Rp 48.762 Rp 49.171 Rp 49.663 Rp 48.446 Rp 48.930 SipShop Rp 48.930 Rp 48.186 Rp 48.880 Rp 168 Rp 50 Rp 118 RAISE Rp 44.115 Rp 3.955 9.0% PROFIT IDV
13 10 Diamonds Rp 1.796 Rp 1.822 Rp 1.930 Rp 1.949 Rp 1.814 Rp 1.832 SipShop Rp 1.832 Rp 1.796 Rp 1.822 Rp 10 Rp 10 Rp 0 KEEP Rp 1.730 Rp 66 3.8% PROFIT IDV
14 15 Diamonds Rp 2.697 Rp 2.736 Rp 2.894 Rp 2.923 Rp 2.719 Rp 2.746 SipShop Rp 2.746 Rp 2.697 Rp 2.736 Rp 10 Rp 10 Rp 0 KEEP Rp 2.595 Rp 102 3.9% PROFIT IDV
15 20 Diamonds Rp 3.597 Rp 3.649 Rp 3.859 Rp 3.898 Rp 3.623 Rp 3.659 SipShop Rp 3.659 Rp 3.597 Rp 3.649 Rp 10 Rp 10 Rp 0 KEEP Rp 3.460 Rp 137 4.0% PROFIT IDV
16 25 Diamonds Rp 4.497 Rp 4.562 Rp 4.823 Rp 4.871 Rp 4.527 Rp 4.572 SipShop Rp 4.572 Rp 4.497 Rp 4.562 Rp 10 Rp 10 Rp 0 KEEP Rp 4.325 Rp 172 4.0% PROFIT IDV
17 30 Diamonds Rp 5.397 Rp 5.475 Rp 5.788 Rp 5.846 Rp 5.431 Rp 5.485 SipShop Rp 5.485 Rp 5.397 Rp 5.475 Rp 10 Rp 10 Rp 0 KEEP Rp 5.190 Rp 207 4.0% PROFIT IDV
18 40 Diamonds Rp 6.817 Rp 6.915 Rp 7.717 Rp 7.794 Rp 6.830 Rp 6.898 SipShop Rp 6.898 Rp 6.790 Rp 6.888 Rp -17 Rp 10 Rp -27 LOWER Rp 6.920 Rp -103 -1.5% LOSS IDV
19 50 Diamonds Rp 7.198 Rp 7.302 Rp 7.714 Rp 7.791 Rp 7.240 Rp 7.312 SipShop Rp 7.312 Rp 7.198 Rp 7.302 Rp 10 Rp 10 Rp 0 KEEP Rp 6.920 Rp 278 4.0% PROFIT IDV
20 55 Diamonds Rp 8.482 Rp 8.604 Rp 8.679 Rp 8.766 - - Takapedia Rp 8.766 Rp 8.631 Rp 8.755 Rp 162 Rp 10 Rp 152 RAISE Rp 7.785 Rp 697 9.0% PROFIT IDV
21 75 Diamonds Rp 10.369 Rp 10.518 Rp 10.607 Rp 10.713 Rp 10.762 Rp 10.870 Takapedia Rp 10.713 Rp 10.551 Rp 10.703 Rp 195 Rp 10 Rp 185 RAISE Rp 9.515 Rp 854 9.0% PROFIT IDV
22 80 Diamonds Rp 11.314 Rp 11.477 Rp 11.571 Rp 11.687 Rp 11.644 Rp 11.760 Takapedia Rp 11.687 Rp 11.511 Rp 11.677 Rp 210 Rp 10 Rp 200 RAISE Rp 10.380 Rp 934 9.0% PROFIT IDV
23 90 Diamonds Rp 13.201 Rp 13.391 Rp 13.501 Rp 13.636 Rp 13.464 Rp 13.599 SipShop Rp 13.599 Rp 13.396 Rp 13.589 Rp 208 Rp 10 Rp 198 RAISE Rp 12.110 Rp 1.091 9.0% PROFIT IDV
24 120 Diamonds Rp 16.974 Rp 17.218 Rp 17.356 Rp 17.530 Rp 17.090 Rp 17.261 SipShop Rp 17.261 Rp 17.006 Rp 17.251 Rp 43 Rp 10 Rp 33 RAISE Rp 15.570 Rp 1.404 9.0% PROFIT IDV
25 130 Diamonds Rp 18.862 Rp 19.134 Rp 19.285 Rp 19.478 Rp 18.905 Rp 19.094 SipShop Rp 19.094 Rp 18.813 Rp 19.084 Rp -40 Rp 10 Rp -50 LOWER Rp 17.300 Rp 1.562 9.0% PROFIT IDV
26 145 Diamonds Rp 19.804 Rp 20.089 Rp 20.248 Rp 20.450 Rp 20.565 Rp 20.771 Takapedia Rp 20.450 Rp 20.149 Rp 20.439 Rp 361 Rp 10 Rp 351 RAISE Rp 18.165 Rp 1.639 9.0% PROFIT IDV
27 150 Diamonds Rp 20.748 Rp 21.047 Rp 21.212 Rp 21.424 Rp 21.472 Rp 21.687 Takapedia Rp 21.424 Rp 21.110 Rp 21.414 Rp 377 Rp 10 Rp 367 RAISE Rp 19.030 Rp 1.718 9.0% PROFIT IDV
28 160 Diamonds Rp 22.637 Rp 22.963 Rp 23.141 Rp 23.372 Rp 23.287 Rp 23.520 Takapedia Rp 23.372 Rp 23.030 Rp 23.362 Rp 409 Rp 10 Rp 399 RAISE Rp 20.760 Rp 1.877 9.0% PROFIT IDV
29 170 Diamonds Rp 24.391 Rp 24.742 Rp 25.071 Rp 25.322 Rp 24.346 Rp 24.589 SipShop Rp 24.589 Rp 24.230 Rp 24.579 Rp -153 Rp 10 Rp -163 LOWER Rp 22.490 Rp 1.901 8.5% PROFIT IDV
30 190 Diamonds Rp 26.369 Rp 26.749 Rp 26.998 Rp 27.268 Rp 26.913 Rp 27.182 SipShop Rp 27.182 Rp 26.746 Rp 27.131 Rp 433 Rp 50 Rp 383 RAISE Rp 24.220 Rp 2.149 8.9% PROFIT IDV
31 200 Diamonds Rp 28.257 Rp 28.664 Rp 28.926 Rp 29.215 - - Takapedia Rp 29.215 Rp 28.750 Rp 29.164 Rp 551 Rp 50 Rp 501 RAISE Rp 25.950 Rp 2.307 8.9% PROFIT IDV
32 280 Diamonds Rp 37.691 Rp 38.234 Rp 38.565 Rp 38.951 Rp 39.320 Rp 39.713 Takapedia Rp 38.951 Rp 38.348 Rp 38.900 Rp 717 Rp 50 Rp 667 RAISE Rp 34.600 Rp 3.091 8.9% PROFIT IDV
33 375 Diamonds Rp 50.831 Rp 51.563 Rp 52.065 Rp 52.586 Rp 50.953 Rp 51.463 SipShop Rp 51.463 Rp 50.683 Rp 51.413 Rp -100 Rp 50 Rp -150 LOWER Rp 46.710 Rp 4.121 8.8% PROFIT IDV
34 405 Diamonds Rp 54.486 Rp 55.271 - - Rp 54.534 Rp 55.079 SipShop Rp 55.079 Rp 54.247 Rp 55.028 Rp -192 Rp 50 Rp -242 LOWER Rp 50.170 Rp 4.316 8.6% PROFIT IDV
35 400 Diamonds Rp 54.486 Rp 55.271 Rp 56.888 Rp 57.457 Rp 54.179 Rp 54.721 SipShop Rp 54.721 Rp 53.894 Rp 54.670 Rp -550 Rp 50 Rp -600 LOWER Rp 50.170 Rp 4.316 8.6% PROFIT IDV
36 425 Diamonds Rp 56.562 Rp 57.376 Rp 57.848 Rp 58.426 Rp 57.058 Rp 57.629 SipShop Rp 57.629 Rp 56.761 Rp 57.578 Rp 253 Rp 50 Rp 203 RAISE Rp 51.900 Rp 4.662 9.0% PROFIT IDV
37 475 Diamonds Rp 64.109 Rp 65.032 Rp 65.561 Rp 66.217 Rp 66.577 Rp 67.243 Takapedia Rp 66.217 Rp 65.227 Rp 66.166 Rp 1.185 Rp 50 Rp 1.135 RAISE Rp 58.820 Rp 5.289 9.0% PROFIT IDV
38 495 Diamonds Rp 65.996 Rp 66.946 Rp 67.489 Rp 68.164 Rp 69.144 Rp 69.835 Takapedia Rp 68.164 Rp 67.147 Rp 68.114 Rp 1.218 Rp 50 Rp 1.168 RAISE Rp 60.550 Rp 5.446 9.0% PROFIT IDV
39 500 Diamonds Rp 66.941 Rp 67.905 Rp 68.453 Rp 69.138 Rp 70.556 Rp 71.262 Takapedia Rp 69.138 Rp 68.107 Rp 69.088 Rp 1.233 Rp 50 Rp 1.183 RAISE Rp 61.415 Rp 5.526 9.0% PROFIT IDV
40 510 Diamonds Rp 68.829 Rp 69.820 Rp 70.382 Rp 71.086 Rp 72.364 Rp 73.088 Takapedia Rp 71.086 Rp 70.027 Rp 71.035 Rp 1.266 Rp 50 Rp 1.216 RAISE Rp 63.145 Rp 5.684 9.0% PROFIT IDV
41 565 Diamonds Rp 75.431 Rp 76.517 Rp 77.130 Rp 77.901 Rp 79.598 Rp 80.394 Takapedia Rp 77.901 Rp 76.745 Rp 77.850 Rp 1.384 Rp 50 Rp 1.334 RAISE Rp 69.200 Rp 6.231 9.0% PROFIT IDV
42 545 Diamonds Rp 76.458 Rp 77.559 - - Rp 76.841 Rp 77.609 SipShop Rp 77.609 Rp 76.458 Rp 77.559 Rp 50 Rp 50 Rp 0 KEEP Rp 67.470 Rp 8.988 13.3% PROFIT IDV
43 635 Diamonds Rp 84.867 Rp 86.089 Rp 86.771 Rp 87.639 Rp 89.544 Rp 90.439 Takapedia Rp 87.639 Rp 86.345 Rp 87.588 Rp 1.550 Rp 50 Rp 1.500 RAISE Rp 77.850 Rp 7.017 9.0% PROFIT IDV
44 720 Diamonds Rp 94.302 Rp 95.660 Rp 96.411 Rp 97.375 Rp 98.978 Rp 99.968 Takapedia Rp 97.375 Rp 95.943 Rp 97.325 Rp 1.715 Rp 50 Rp 1.665 RAISE Rp 86.500 Rp 7.802 9.0% PROFIT IDV
45 725 Diamonds Rp 95.245 Rp 96.617 Rp 97.375 Rp 98.349 Rp 99.886 Rp 100.885 Takapedia Rp 98.349 Rp 96.903 Rp 98.298 Rp 1.732 Rp 50 Rp 1.682 RAISE Rp 87.365 Rp 7.880 9.0% PROFIT IDV
46 740 Diamonds Rp 98.078 Rp 99.490 Rp 100.269 Rp 101.272 Rp 102.608 Rp 103.634 Takapedia Rp 101.272 Rp 99.735 Rp 101.171 Rp 1.782 Rp 100 Rp 1.682 RAISE Rp 89.960 Rp 8.118 9.0% PROFIT IDV
47 770 Diamonds Rp 101.800 Rp 103.266 Rp 104.124 Rp 105.165 Rp 106.234 Rp 107.296 Takapedia Rp 105.165 Rp 103.573 Rp 105.064 Rp 1.899 Rp 100 Rp 1.799 RAISE Rp 93.420 Rp 8.380 9.0% PROFIT IDV
48 790 Diamonds Rp 103.686 Rp 105.179 Rp 106.052 Rp 107.113 Rp 108.801 Rp 109.889 Takapedia Rp 107.113 Rp 105.493 Rp 107.012 Rp 1.934 Rp 100 Rp 1.834 RAISE Rp 95.150 Rp 8.536 9.0% PROFIT IDV
49 800 Diamonds Rp 105.574 Rp 107.094 Rp 107.982 Rp 109.062 Rp 110.616 Rp 111.722 Takapedia Rp 109.062 Rp 107.415 Rp 108.962 Rp 1.968 Rp 100 Rp 1.868 RAISE Rp 96.880 Rp 8.694 9.0% PROFIT IDV
50 860 Diamonds Rp 113.122 Rp 114.751 Rp 115.693 Rp 116.850 Rp 118.624 Rp 119.810 Takapedia Rp 116.850 Rp 115.092 Rp 116.749 Rp 2.099 Rp 100 Rp 1.999 RAISE Rp 103.800 Rp 9.322 9.0% PROFIT IDV
51 930 Diamonds Rp 122.558 Rp 124.323 Rp 125.335 Rp 126.588 Rp 128.447 Rp 129.731 Takapedia Rp 126.588 Rp 124.692 Rp 126.488 Rp 2.265 Rp 100 Rp 2.165 RAISE Rp 112.450 Rp 10.108 9.0% PROFIT IDV
52 1000 Diamonds Rp 131.993 Rp 133.894 Rp 134.976 Rp 136.326 Rp 138.270 Rp 139.653 Takapedia Rp 136.326 Rp 134.292 Rp 136.226 Rp 2.432 Rp 100 Rp 2.332 RAISE Rp 121.100 Rp 10.893 9.0% PROFIT IDV
53 1050 Diamonds Rp 139.540 Rp 141.549 Rp 142.689 Rp 144.116 Rp 145.694 Rp 147.151 Takapedia Rp 144.116 Rp 141.971 Rp 144.015 Rp 2.567 Rp 100 Rp 2.467 RAISE Rp 128.020 Rp 11.520 9.0% PROFIT IDV
54 1075 Diamonds Rp 141.427 Rp 143.464 Rp 144.616 Rp 146.062 Rp 148.449 Rp 149.933 Takapedia Rp 146.062 Rp 143.889 Rp 145.961 Rp 2.598 Rp 100 Rp 2.498 RAISE Rp 129.750 Rp 11.677 9.0% PROFIT IDV
55 1080 Diamonds Rp 142.371 Rp 144.421 Rp 145.581 Rp 147.037 Rp 149.356 Rp 150.850 Takapedia Rp 147.037 Rp 144.851 Rp 146.937 Rp 2.616 Rp 100 Rp 2.516 RAISE Rp 130.615 Rp 11.756 9.0% PROFIT IDV
56 1450 Diamonds Rp 186.921 Rp 189.613 Rp 192.820 Rp 194.748 Rp 198.028 Rp 200.008 Takapedia Rp 194.748 Rp 191.884 Rp 194.647 Rp 5.135 Rp 100 Rp 5.035 RAISE Rp 173.000 Rp 13.921 8.0% PROFIT IDV
57 1440 Diamonds Rp 188.602 Rp 191.318 Rp 192.821 Rp 194.749 Rp 197.929 Rp 199.908 Takapedia Rp 194.749 Rp 191.885 Rp 194.648 Rp 3.431 Rp 100 Rp 3.331 RAISE Rp 173.000 Rp 15.602 9.0% PROFIT IDV
58 2000 Diamonds Rp 261.065 Rp 264.824 Rp 268.986 Rp 271.676 Rp 275.307 Rp 278.060 Takapedia Rp 271.676 Rp 267.326 Rp 271.175 Rp 6.852 Rp 500 Rp 6.352 RAISE Rp 241.335 Rp 19.730 8.2% PROFIT IDV
59 2020 Diamonds Rp 264.841 Rp 268.655 Rp 272.844 Rp 275.572 - - Takapedia Rp 275.572 Rp 271.167 Rp 275.072 Rp 6.917 Rp 500 Rp 6.417 RAISE Rp 243.065 Rp 21.776 9.0% PROFIT IDV
60 2140 Diamonds Rp 279.935 Rp 283.966 Rp 288.269 Rp 291.152 Rp 297.044 Rp 300.014 Takapedia Rp 291.152 Rp 286.526 Rp 290.652 Rp 7.186 Rp 500 Rp 6.686 RAISE Rp 258.635 Rp 21.300 8.2% PROFIT IDV
61 2180 Diamonds Rp 284.765 Rp 288.866 Rp 289.230 Rp 292.122 Rp 299.008 Rp 301.998 Takapedia Rp 292.122 Rp 287.482 Rp 291.622 Rp 3.256 Rp 500 Rp 2.756 RAISE Rp 259.500 Rp 25.265 9.7% PROFIT IDV
62 2200 Diamonds Rp 288.570 Rp 292.725 Rp 293.088 Rp 296.019 Rp 302.660 Rp 305.687 Takapedia Rp 296.019 Rp 291.323 Rp 295.518 Rp 3.294 Rp 500 Rp 2.794 RAISE Rp 262.960 Rp 25.610 9.7% PROFIT IDV
63 2720 Diamonds Rp 359.889 Rp 365.071 Rp 365.399 Rp 369.053 Rp 375.903 Rp 379.662 Takapedia Rp 369.053 Rp 363.321 Rp 368.553 Rp 3.982 Rp 500 Rp 3.482 RAISE Rp 326.970 Rp 32.919 10.1% PROFIT IDV
64 3000 Diamonds Rp 395.069 Rp 400.758 Rp 401.070 Rp 405.081 Rp 413.023 Rp 417.153 Takapedia Rp 405.081 Rp 398.837 Rp 404.580 Rp 4.323 Rp 500 Rp 3.823 RAISE Rp 359.840 Rp 35.229 9.8% PROFIT IDV
65 3640 Diamonds Rp 474.937 Rp 481.776 Rp 482.049 Rp 486.869 Rp 498.328 Rp 503.311 Takapedia Rp 486.869 Rp 479.464 Rp 486.368 Rp 5.093 Rp 500 Rp 4.593 RAISE Rp 432.500 Rp 42.437 9.8% PROFIT IDV
66 4000 Diamonds Rp 523.432 Rp 530.969 Rp 531.219 Rp 536.531 Rp 548.961 Rp 554.451 Takapedia Rp 536.531 Rp 528.421 Rp 536.030 Rp 5.562 Rp 500 Rp 5.062 RAISE Rp 476.615 Rp 46.817 9.8% PROFIT IDV
67 4450 Diamonds Rp 583.338 Rp 591.738 Rp 591.960 Rp 597.880 Rp 611.364 Rp 617.478 Takapedia Rp 597.880 Rp 588.899 Rp 597.379 Rp 6.142 Rp 500 Rp 5.642 RAISE Rp 531.110 Rp 52.228 9.8% PROFIT IDV
68 5500 Diamonds Rp 721.211 Rp 731.596 Rp 731.752 Rp 739.070 Rp 755.568 Rp 763.124 Takapedia Rp 739.070 Rp 728.085 Rp 738.569 Rp 7.474 Rp 500 Rp 6.974 RAISE Rp 656.535 Rp 64.676 9.9% PROFIT IDV
69 6000 Diamonds Rp 786.820 Rp 798.150 Rp 798.275 Rp 806.258 Rp 823.653 Rp 831.890 Takapedia Rp 806.258 Rp 794.319 Rp 805.757 Rp 8.108 Rp 500 Rp 7.608 RAISE Rp 716.220 Rp 70.600 9.9% PROFIT IDV
70 6480 Diamonds Rp 850.533 Rp 862.781 Rp 862.874 Rp 871.503 Rp 891.369 Rp 900.283 Takapedia Rp 871.503 Rp 858.638 Rp 871.002 Rp 8.722 Rp 500 Rp 8.222 RAISE Rp 774.175 Rp 76.358 9.9% PROFIT IDV
71 7290 Diamonds Rp 950.366 Rp 964.051 Rp 964.097 Rp 973.738 Rp 998.454 Rp 1.008.439 Takapedia Rp 973.738 Rp 959.422 Rp 973.238 Rp 9.687 Rp 500 Rp 9.187 RAISE Rp 866.730 Rp 83.636 9.6% PROFIT IDV
72 8010 Diamonds Rp 1.044.224 Rp 1.059.261 Rp 1.060.507 Rp 1.071.112 Rp 1.097.894 Rp 1.108.873 Takapedia Rp 1.071.112 Rp 1.054.921 Rp 1.070.112 Rp 11.851 Rp 1.000 Rp 10.851 RAISE Rp 953.230 Rp 90.994 9.5% PROFIT IDV
73 9800 Diamonds Rp 1.280.774 Rp 1.299.217 Rp 1.299.605 Rp 1.312.601 Rp 1.344.497 Rp 1.357.942 Takapedia Rp 1.312.601 Rp 1.292.982 Rp 1.311.601 Rp 13.384 Rp 1.000 Rp 12.384 RAISE Rp 1.167.750 Rp 113.024 9.7% PROFIT IDV
74 14580 Diamonds Rp 1.900.732 Rp 1.928.103 Rp 1.928.193 Rp 1.947.475 Rp 1.996.880 Rp 2.016.849 Takapedia Rp 1.947.475 Rp 1.918.843 Rp 1.946.474 Rp 19.372 Rp 1.000 Rp 18.372 RAISE Rp 1.733.460 Rp 167.272 9.6% PROFIT IDV
75 36500 Diamonds Rp 4.753.309 Rp 4.821.757 Rp 4.820.483 Rp 4.868.688 Rp 4.997.603 Rp 5.047.579 Takapedia Rp 4.868.688 Rp 4.798.588 Rp 4.867.688 Rp 46.931 Rp 1.000 Rp 45.931 RAISE Rp 4.338.840 Rp 414.469 9.6% PROFIT IDV
76 73100 Diamonds Rp 9.434.055 Rp 9.569.905 Rp 9.640.965 Rp 9.737.375 Rp 10.009.456 Rp 10.109.551 Takapedia Rp 9.737.375 Rp 9.598.161 Rp 9.736.375 Rp 167.470 Rp 1.000 Rp 166.470 RAISE 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.