Month 6 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
Fahad	PBU 12,000.00	Salary 132,000.00 Bonus 123,500.00	Demurrage 39,200.00 Loan 0.00 Fine 0.00	Commission 32,919.00 Cashout 15,081.00	Total Salary 309,781.00 Total Payment 890,219.00	Already Paid 1,000,000.00 Remaining 109,781.00 Paid Extra
Faruk	PBU 10,500.00	Salary 115,500.00 Bonus 123,500.00	Demurrage 53,300.00 Loan 0.00 Fine 0.00	Commission 64,267.00 Cashout 0.00	Total Salary 292,300.00 Total Payment 757,700.00	Already Paid 620,000.00 Remaining 137,700.00
Sk Babu	PBU 1,500.00	Salary 35,000.00 Bonus 0.00	Demurrage 22,230.00 Loan 0.00 Fine 0.00	Commission 19,899.00 Cashout 0.00	Total Salary 57,230.00 Total Payment 92,770.00	Already Paid 200,000.00 Remaining 107,230.00 Paid Extra
Parvej	PBU 5,500.00	Salary 60,500.00 Bonus 5,500.00	Demurrage 8,000.00 Loan 0.00 Fine 0.00	Commission 5,624.00 Cashout 16,376.00	Total Salary 90,376.00 Total Payment 459,624.00	Already Paid 0.00 Remaining 459,624.00
Javed	PBU 1,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 14,860.00 Loan 0.00 Fine 0.00	Commission 2,645.00 Cashout 1,355.00	Total Salary 51,215.00 Total Payment 48,785.00	Already Paid 0.00 Remaining 48,785.00
Adnan	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 27,700.00 Loan 0.00 Fine 0.00	Commission 19,370.00 Cashout 630.00	Total Salary 88,330.00 Total Payment 411,670.00	Already Paid 280,000.00 Remaining 131,670.00
Ibrahim	PBU 3,500.00	Salary 38,500.00 Bonus 0.00	Demurrage 22,310.00 Loan 0.00 Fine 0.00	Commission 16,483.00 Cashout 0.00	Total Salary 60,810.00 Total Payment 289,190.00	Already Paid 400,000.00 Remaining 110,810.00 Paid Extra
Nadim	PBU 3,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 43,100.00 Loan 0.00 Fine 0.00	Commission 15,332.00 Cashout 0.00	Total Salary 78,100.00 Total Payment 221,900.00	Already Paid 200,000.00 Remaining 21,900.00
Topu	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 26,390.00 Loan 0.00 Fine 0.00	Commission 19,550.00 Cashout 450.00	Total Salary 86,840.00 Total Payment 413,160.00	Already Paid 550,000.00 Remaining 136,840.00 Paid Extra
Sadat	PBU 3,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 30,200.00 Loan 0.00 Fine 0.00	Commission 17,669.00 Cashout 0.00	Total Salary 65,200.00 Total Payment 234,800.00	Already Paid 20,900.00 Remaining 213,900.00

Summary

Total Sell (PBU)	50,000.00
Total Cash Value ৳	5,000,000.00
Agent Total Salary ৳	1,180,182.00
Super Rate	5.00%
Super Base Salary ৳	250,000.00
Super Bonus ৳	100,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	371,000 tour +gift
Super Total Salary ৳	350,000.00
Total Salary (Agents + Super)	1,530,182.00
Submitted To Company ৳	3,270,900.00
Total Already Paid (Agents) ৳	3,270,900.00
Total Remaining Payment ৳	1,013,579.00
Company Paying ৳	172,082.00
Submit To Sub Admin ৳	172,082.00

Description