Month 5 2026 Salary Sheet

Cash value per 1 ৳100.00

Cashout rate 4.00%

Super rate 5.00%

Super minimum ৳16,000.00

Super base mode Auto

Agent	Sell	Salary & Bonus	Adjustments	Commission	Salary & Payment	Paid & Remaining
Raju	PBU 8,000.00	Salary 88,000.00 Bonus 38,000.00	Demurrage 33,050.00 Loan 0.00 Fine 0.00	Commission 25,657.00 Cashout 6,343.00	Total Salary 165,393.00 Total Payment 634,607.00	Already Paid 450,000.00 Remaining 184,607.00
Rasel	PBU 3,000.00	Salary 33,000.00 Bonus 30,000.00	Demurrage 29,950.00 Loan 0.00 Fine 0.00	Commission 23,289.00 Cashout 0.00	Total Salary 92,950.00 Total Payment 207,050.00	Already Paid 100,000.00 Remaining 107,050.00
Rafsan	PBU 1,500.00	Salary 25,000.00 Bonus 25,000.00	Demurrage 22,370.00 Loan 0.00 Fine 0.00	Commission 3,381.00 Cashout 2,619.00	Total Salary 74,989.00 Total Payment 75,011.00	Already Paid 50,000.00 Remaining 25,011.00
Rafi	PBU 0.00	Salary 17,000.00 Bonus 30,000.00	Demurrage 2,306.00 Loan 0.00 Fine 0.00	Commission 2,527.00 Cashout 0.00	Total Salary 49,306.00 Total Payment -49,306.00	Already Paid 0.00 Remaining 49,306.00 Paid Extra
Tarek	PBU 500.00	Salary 17,000.00 Bonus 20,000.00	Demurrage 5,270.00 Loan 0.00 Fine 0.00	Commission 2,492.00 Cashout 0.00	Total Salary 42,270.00 Total Payment 7,730.00	Already Paid 0.00 Remaining 7,730.00
Rony	PBU 500.00	Salary 15,000.00 Bonus 15,000.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 0.00 Cashout 2,000.00	Total Salary 32,000.00 Total Payment 18,000.00	Already Paid 0.00 Remaining 18,000.00
Sumon	PBU 500.00	Salary 15,000.00 Bonus 15,000.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 685.00 Cashout 1,315.00	Total Salary 31,315.00 Total Payment 18,685.00	Already Paid 0.00 Remaining 18,685.00

Summary

Total Sell (PBU)	14,000.00
Total Cash Value ৳	1,400,000.00
Agent Total Salary ৳	488,223.00
Super Rate	5.00%
Super Base Salary ৳	70,000.00
Super Bonus ৳	60,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	101,000
Super Total Salary ৳	130,000.00
Total Salary (Agents + Super)	618,223.00
Submitted To Company ৳	600,000.00
Total Already Paid (Agents) ৳	600,000.00
Total Remaining Payment ৳	361,083.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	80,777.00

Description