Simulasi Konki-Way
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAP
1
SIMULASI PASIF INCOME KONKI-WAY
2
Aktivasi Paket MemberPrioritasBiayaRp1.550.000Catatan VP:
3
Bonus Voucher Point (VP)7250- Ubahlah Hanya pada Kotak Warna Merah, Urutkan Penjualan dari atas, warna kuning = wajib pilih SELL=YA
4
Beli Tambahan Point2000(tidak wajib, minimal 1000 dan kelipatannya)- SHOPCOIN (SC) = 23%VP x Harga Jual : 2,2 |1 SC= Rp.1 |50% SC menjadi saldo E-MONEY MANDIRI | 50% SC autobuy VP
5
80% Menjadi Voucher Point (VP)1600- Jumlah VP kurang dari 4500 tidak bisa dijual, Jumlah VP lebih dari Ketentuan Auto Sell: wajib/otomatis dijual oleh sistem AUTO SELL
6
20% Menjadi Konki Point (KP)400- Jumlah VP lebih dari 1.000.000 yang bisa terjual hanya 40% dari 1.000.000 VP
7
Beli VP di HargaRp111BiayaRp177.600- Jika sudah menjual VP maka bisa menjual lagi setelah 1 kali split berikutnya (penjualan berselang 1 split)Premium
8
Beli Konki-Point (KP) di HargaRp101BiayaRp40.400- Setelah menjual VP 5 kali maka jumlah VP akan direset kembali ke awal Bonus Aktivasi/Upgrade Paket TerakhirPrioritas
9
Biaya Beli VP 1% + Rp 700 Rp2.920BiayaRp2.920- Penjualan VP bisa dilakukan setelah harga VP menyentuh Rp 138
10
Total Voucher Point 8850Total Modal Rp1.730.520- Lakukan transaksi pulsa minimal 8 kali antara periode penjualan harga 101-137 agar penjualan VP anda tidak dibatalkan
11
Jika Split Maka Total VP menjadi1,4kali lipat
12
Jika Split Maka Total KP menjadi1,35kali lipat
Untuk Konki Point lihat dibawah!
13
Rasio Konversi ke SHOPCOIN2,2
14
VP Terkena Auto Sell Jika Lebih dari750000(tergantung paket di atas)Gabung Grup Telegram https://telegram.dog/splitkonkiway atau @splitkonkiway
15
KP Terkena Auto Sell Jika Lebih dari700000Download Versi File Excel Otomatis AutoSell Disini
16
Batas Maksimal Sell5kali
17
18
Board 1 : Voucher Point Isi ini jika sudah punya VP-->297832-->Ubah menjadi 0 jika ingin memakai perhitungan Beli Point diatas!!!
19
Baca Petunjuk diatas dulu!! Biasakan baca petunjuk!!
20
SPLIT KEVP AWALX SPLITTOTAL VP HASIL SPLIT, Kuning : Jual Wajib Pilih "YA"JUAL/SELL? YA/TIDAK40% BISA DI JUAL60% SISA VPDIKURANGI BIAYA ADMIN 10% DARI 40% VPJIKA TERJUAL DI HARGA :Rp120POTENSI TOTAL SALDO 50% SC + HASIL JUALHASIL WITHDRAW SETELAH DIKURANGI BIAYA 2%TOTAL SISA VP
21
1% KOMISI UNTUK SPONSOR9% BONUS MANAGER23% MENJADI SCSHOPCOIN (SC)AUTO BUY VP DARI 50% SC50% SC MENJADI SALDO E-MONEY
67% VP TERJUAL
HASIL JUAL
22
12978321,4416965TIDAK166786250179150107Rp180.129Rp1.621.15934525Rp1.883.1657.847Rp941.582100572Rp12.068.629Rp13.010.212Rp12.750.007258025TIDAKYA0Rp101
23
24169651,4583751TIDAK233500350250210150Rp252.180Rp2.269.62348335Rp2.636.43110.985Rp1.318.215140801Rp16.896.081Rp18.214.296Rp17.850.010361236TIDAKYA0Rp102
24
35837511,4817251TIDAK326900490351294210Rp353.052Rp3.177.47267668Rp3.691.00315.379Rp1.845.501197121Rp23.654.513Rp25.500.015Rp24.990.014505730YAYA0Rp103
25
48172511,41144151TIDAK400000744151360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138762970YAYA0Rp104
26
511441511,41601812YA4000001201812360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1381220630YAYA1Rp105
27
612206301,41708882TIDAK4000001308882360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1381327700TIDAKTIDAK0Rp106
28
717088821,42392435TIDAK4000001992435360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1382011253YAYA0Rp107
29
823924351,43349409TIDAK4000002949409360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1382968227YAYA0Rp108
30
933494091,44689173TIDAK4000004289173360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1384307991YAYA0Rp109
31
1046891731,46564842TIDAK4000006164842360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1386183660YAYA0Rp110
32
1165648421,49190779TIDAK4000008790779360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1388809597YAYA0Rp111
33
1291907791,412867090TIDAK40000012467090360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13812485908YAYA0Rp112
34
13128670901,418013926TIDAK40000017613926360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13817632744YAYA0Rp113
35
14180139261,425219497TIDAK40000024819497360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13824838315YAYA0Rp114
36
15252194971,435307296TIDAK40000034907296360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13834926114YAYA0Rp115
37
16353072961,449430214TIDAK40000049030214360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13849049032YAYA0Rp116
38
17494302141,469202299TIDAK40000068802299360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13868821117YAYA0Rp117
39
18692022991,496883219TIDAK40000096483219360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.13896502037YAYA0Rp118
40
19968832191,4135636506TIDAK400000135236506360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138135255325YAYA0Rp119
41
201356365061,4189891109TIDAK400000189491109360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138189509927YAYA0Rp120
42
211898911091,4265847553TIDAK400000265447553360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138265466371YAYA0Rp121
43
222658475531,4372186574TIDAK400000371786574360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138371805392YAYA0Rp122
44
233721865741,4521061203TIDAK400000520661203360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138520680021YAYA0Rp123
45
245210612031,4729485684TIDAK400000729085684360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.138729104502YAYA0Rp124
46
257294856841,41021279958TIDAK4000001020879958360000Rp432.000Rp3.888.00082800Rp4.516.36418.818Rp2.258.182241200Rp28.944.000Rp31.202.182Rp30.578.1381020898776YAYA0Rp125
47
Rp126
48
Jumlah Sell1
TOTAL WITHDRAW:
Rp30.578.138Rp127
49
Catatan KP:Rp128
50
- Ubahlah Hanya pada Kotak Warna Merah, Urutkan Penjualan dari atas, warna kuning = wajib pilih SELL=YARp129
51
- SHOPCOIN (SC) = 23%KP x Harga Jual : 2,2 |1 SC= Rp.1 |50% SC menjadi saldo E-MONEY MANDIRI | 50% SC autobuy KPRp130
52
- Jumlah KP kurang dari 4500 tidak bisa dijual, Jumlah KP lebih dari Ketentuan Auto Sell: wajib/otomatis dijual oleh sistem AUTO SELL
Rp131
53
- Jumlah KP lebih dari 700.000 yang bisa terjual hanya 40% dari 700.000 KP atau 280.000 KPRp132
54
- Jika sudah menjual KP maka bisa menjual lagi setelah 1 kali split berikutnya (penjualan berselang 1 split)Rp133
55
- Setelah menjual KP 5 kali maka jumlah KP akan direset menjadi 0Rp134
56
- Penjualan KP bisa dilakukan setelah harga KP menyentuh Rp 133Rp135
57
- Lakukan transaksi pulsa minimal 8 kali antara periode penjualan harga 101-133 agar penjualan KP anda tidak dibatalkanRp136
58
Board 2 : Konki Point Isi ini jika sudah punya KP-->65198-->Ubah menjadi 0 jika ingin memakai perhitungan Beli Point diatas!!!Rp137
59
Rp138
60
SPLIT KEKP AWALX SPLITTOTAL KP HASIL SPLIT, Kuning : Jual Wajib pilih "YA"JUAL/SELL? YA/TIDAK40% BISA DI JUAL60% SISA KPDIKURANGI BIAYA ADMIN 10% DARI 40% KPJIKA TERJUAL DI HARGA :Rp131POTENSI TOTAL SALDO 50% SC + HASIL JUALHASIL WITHDRAW SETELAH DIKURANGI BIAYA 2%TOTAL SISA KPRp139
61
1% KOMISI UNTUK SPONSOR9% BONUS MANAGER23% MENJADI SCSHOPCOIN (SC)AUTO BUY KP DARI 50% SC50% SC MENJADI SALDO E-MONEY
67% KP TERJUAL
HASIL JUALRp140
62
1651981,3588017TIDAK352075281031686Rp41.509Rp373.5817288Rp433.9571.656Rp216.97921230Rp2.781.100Rp2.998.079Rp2.938.11754467TIDAKYA0
63
2880171,35118823TIDAK475297129442776Rp56.037Rp504.3349839Rp585.8422.236Rp292.92128660Rp3.754.485Rp4.047.406Rp3.966.45873530TIDAKYA0
64
31188231,35160412TIDAK641659624757748Rp75.650Rp680.85113282Rp790.8873.019Rp395.44438691Rp5.068.555Rp5.463.999Rp5.354.71999266TIDAKYA0
65
41604121,35216556TIDAK8662212993377960Rp102.128Rp919.14817931Rp1.067.6984.075Rp533.84952233Rp6.842.549Rp7.376.398Rp7.228.870134009TIDAKYA0
66
52165561,35292350TIDAK116940175410105246Rp137.872Rp1.240.85024207Rp1.441.3925.501Rp720.69670515Rp9.237.442Rp9.958.138Rp9.758.975180912TIDAKYA0
67
62923501,35394673TIDAK157869236804142082Rp186.128Rp1.675.14832679Rp1.945.8797.427Rp972.94095195Rp12.470.546Rp13.443.486Rp13.174.616244231TIDAKYA0
68
73946731,35532808TIDAK213123319685191811Rp251.272Rp2.261.45044116Rp2.626.93710.026Rp1.313.468128513Rp16.835.238Rp18.148.706Rp17.785.732329711TIDAKYA0
69
85328081,35719291TIDAK280000439291252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.794452463YAYA0
70
97192911,35971042TIDAK280000691042252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.794704215YAYA0
71
109710421,351310907TIDAK2800001030907252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7941044080YAYA0
72
1113109071,351769725TIDAK2800001489725252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7941502897YAYA0
73
1217697251,352389128TIDAK2800002109128252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7942122301YAYA0
74
1323891281,353225323TIDAK2800002945323252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7942958496YAYA0
75
1432253231,354354187TIDAK2800004074187252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7944087359YAYA0
76
1543541871,355878152TIDAK2800005598152252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7945611325YAYA0
77
1658781521,357935505TIDAK2800007655505252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.7947668678YAYA0
78
1779355051,3510712932TIDAK28000010432932252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79410446104YAYA0
79
18107129321,3514462458TIDAK28000014182458252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79414195631YAYA0
80
19144624581,3519524318YA28000019244318252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79419257491YAYA1
81
20192574911,3525997613TIDAK28000025717613252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79425730785TIDAKTIDAK0
82
21259976131,3535096777TIDAK28000034816777252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79434829950YAYA0
83
22350967771,3547380649TIDAK28000047100649252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79447113822YAYA0
84
23473806491,3563963876YA28000063683876252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79463697049YAYA1
85
24636970491,3585991016TIDAK28000085711016252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.79485724189TIDAKTIDAK0
86
25859910161,35116087872TIDAK280000115807872252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.794115821044YAYA0
87
261160878721,35156718627TIDAK280000156438627252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.794156451799YAYA0
88
271567186271,35211570146280000211290146252000Rp330.120Rp2.971.08057960Rp3.451.25513.173Rp1.725.627168840Rp22.118.040Rp23.843.667Rp23.366.794211303319YAYA0
89
28FALSE1,350TIDAK000Rp0Rp00Rp00Rp00Rp0Rp0Rp00TIDAK0
90
2901,350TIDAK000Rp0Rp00Rp00Rp00Rp0Rp0Rp00TIDAKTIDAK0
91
3001,350TIDAK000Rp0Rp00Rp00Rp00Rp0Rp0Rp00TIDAKTIDAK0
92
93
Jumlah Sell2
TOTAL WITHDRAW:
Rp46.733.588
94
95
96
97
98
99
100
Loading...
 
 
 
Kalkulator
Copy of Kalkulator
Sheet9