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
Ratul	PBU 11,000.00	Salary 121,000.00 Bonus 165,000.00	Demurrage 58,000.00 Loan 0.00 Fine 0.00	Commission 64,522.00 Cashout 0.00	Total Salary 344,000.00 Total Payment 756,000.00	Already Paid 200,000.00 Remaining 556,000.00
Hasibur	PBU 3,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 35,600.00 Loan 0.00 Fine 0.00	Commission 20,880.00 Cashout 0.00	Total Salary 70,600.00 Total Payment 229,400.00	Already Paid 60,000.00 Remaining 169,400.00
Mizan	PBU -3,000.00	Salary 25,000.00 Bonus 0.00	Demurrage 9,800.00 Loan 0.00 Fine 0.00	Commission 2,837.00 Cashout 0.00	Total Salary 34,800.00 Total Payment 0.00	Already Paid 0.00 Remaining 0.00
Nirob	PBU 3,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 26,620.00 Loan 0.00 Fine 0.00	Commission 9,477.00 Cashout 2,523.00	Total Salary 64,143.00 Total Payment 235,857.00	Already Paid 430,000.00 Remaining 194,143.00 Paid Extra
Nishan	PBU 2,000.00	Salary 22,000.00 Bonus 0.00	Demurrage 5,460.00 Loan 0.00 Fine 0.00	Commission 2,523.00 Cashout 5,477.00	Total Salary 32,937.00 Total Payment 167,063.00	Already Paid 300,000.00 Remaining 132,937.00 Paid Extra
Mahfuz	PBU 3,000.00	Salary 33,000.00 Bonus 0.00	Demurrage 18,100.00 Loan 0.00 Fine 0.00	Commission 42,537.00 Cashout 0.00	Total Salary 51,100.00 Total Payment 248,900.00	Already Paid 161,000.00 Remaining 87,900.00
Mahim	PBU 3,000.00	Salary 33,000.00 Bonus 0.00	Demurrage 14,000.00 Loan 0.00 Fine 0.00	Commission 5,011.00 Cashout 6,989.00	Total Salary 53,989.00 Total Payment 246,011.00	Already Paid 0.00 Remaining 246,011.00
Fardin	PBU 1,000.00	Salary 25,000.00 Bonus 0.00	Demurrage 8,000.00 Loan 0.00 Fine 0.00	Commission 3,685.00 Cashout 315.00	Total Salary 33,315.00 Total Payment 66,685.00	Already Paid 0.00 Remaining 66,685.00
Abir	PBU 10,000.00	Salary 110,000.00 Bonus 20,000.00	Demurrage 23,640.00 Loan 0.00 Fine 0.00	Commission 12,496.00 Cashout 27,504.00	Total Salary 181,144.00 Total Payment 818,856.00	Already Paid 460,000.00 Remaining 358,856.00
Anika	PBU 0.00	Salary 25,000.00 Bonus 0.00	Demurrage 26,700.00 Loan 0.00 Fine 0.00	Commission 3,308.00 Cashout 0.00	Total Salary 51,700.00 Total Payment -51,700.00	Already Paid 0.00 Remaining 51,700.00 Paid Extra

Summary

Total Sell (PBU)	33,000.00
Total Cash Value ৳	3,300,000.00
Agent Total Salary ৳	917,728.00
Super Rate	5.00%
Super Base Salary ৳	165,000.00
Super Bonus ৳	0.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	399,000 tour +rent +gift
Super Total Salary ৳	165,000.00
Total Salary (Agents + Super)	1,082,728.00
Submitted To Company ৳	1,611,000.00
Total Already Paid (Agents) ৳	1,611,000.00
Total Remaining Payment ৳	1,484,852.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	207,172.00

Description