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
Samin	PBU 5,000.00	Salary 55,000.00 Bonus 82,000.00	Demurrage 28,000.00 Loan 40,000.00 Fine 0.00	Commission 43,975.00 Cashout 0.00	Total Salary 125,000.00 Total Payment 375,000.00	Already Paid 120,000.00 Remaining 255,000.00
Sk Sobuj	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 20,400.00 Loan 0.00 Fine 0.00	Commission 14,585.00 Cashout 5,415.00	Total Salary 85,815.00 Total Payment 414,185.00	Already Paid 0.00 Remaining 414,185.00
Sk Midul	PBU 500.00	Salary 25,000.00 Bonus 0.00	Demurrage 9,900.00 Loan 0.00 Fine 0.00	Commission 3,834.00 Cashout 0.00	Total Salary 34,900.00 Total Payment 15,100.00	Already Paid 0.00 Remaining 15,100.00
Md Tanmoy	PBU 2,000.00	Salary 22,000.00 Bonus 0.00	Demurrage 7,980.00 Loan 0.00 Fine 0.00	Commission 6,463.00 Cashout 1,537.00	Total Salary 31,517.00 Total Payment 168,483.00	Already Paid 0.00 Remaining 168,483.00
Nafiz	PBU 1,500.00	Salary 25,000.00 Bonus 0.00	Demurrage 10,600.00 Loan 0.00 Fine 0.00	Commission 6,201.00 Cashout 0.00	Total Salary 35,600.00 Total Payment 114,400.00	Already Paid 0.00 Remaining 114,400.00
Tapos	PBU 3,000.00	Salary 33,000.00 Bonus 0.00	Demurrage 12,360.00 Loan 0.00 Fine 0.00	Commission 7,082.00 Cashout 4,918.00	Total Salary 50,278.00 Total Payment 249,722.00	Already Paid 0.00 Remaining 249,722.00

Summary

Total Sell (PBU)	17,000.00
Total Cash Value ৳	1,700,000.00
Agent Total Salary ৳	363,110.00
Super Rate	5.00%
Super Base Salary ৳	85,000.00
Super Bonus ৳	0.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	200,000 tour +gift
Super Total Salary ৳	85,000.00
Total Salary (Agents + Super)	448,110.00
Submitted To Company ৳	120,000.00
Total Already Paid (Agents) ৳	120,000.00
Total Remaining Payment ৳	1,216,890.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	931,890.00

Description

Samin's Loan reamin = 430,000 /-