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
Arav	PBU -1,500.00	Salary 35,000.00 Bonus 0.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 13,729.00 Cashout 0.00	Total Salary 35,000.00 Total Payment 0.00	Already Paid -278,500.00 Remaining 278,500.00
Rayhan	PBU 2,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 25,300.00 Loan 0.00 Fine 0.00	Commission 18,511.00 Cashout 0.00	Total Salary 60,300.00 Total Payment 139,700.00	Already Paid 0.00 Remaining 139,700.00
Rana	PBU -500.00	Salary 35,000.00 Bonus 0.00	Demurrage 39,200.00 Loan 0.00 Fine 0.00	Commission 12,647.00 Cashout 0.00	Total Salary 74,200.00 Total Payment 0.00	Already Paid 0.00 Remaining 0.00
Shoan	PBU 2,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 45,640.00 Loan 0.00 Fine 0.00	Commission 36,467.00 Cashout 0.00	Total Salary 80,640.00 Total Payment 119,360.00	Already Paid 100,000.00 Remaining 19,360.00
Arko	PBU 2,000.00	Salary 22,000.00 Bonus 0.00	Demurrage 10,500.00 Loan 0.00 Fine 0.00	Commission 13,381.00 Cashout 0.00	Total Salary 32,500.00 Total Payment 167,500.00	Already Paid 210,000.00 Remaining -42,500.00 Paid Extra
Tamim	PBU 1,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 22,560.00 Loan 0.00 Fine 0.00	Commission 4,844.00 Cashout 0.00	Total Salary 57,560.00 Total Payment 42,440.00	Already Paid 140,000.00 Remaining -97,560.00 Paid Extra
Akash	PBU 0.00	Salary 17,000.00 Bonus 0.00	Demurrage 5,000.00 Loan 0.00 Fine 0.00	Commission 4,369.00 Cashout 0.00	Total Salary 22,000.00 Total Payment -22,000.00	Already Paid -60,000.00 Remaining 38,000.00
Rakib	PBU 0.00	Salary 15,000.00 Bonus 0.00	Demurrage 17,030.00 Loan 0.00 Fine 0.00	Commission 4,741.00 Cashout 0.00	Total Salary 32,030.00 Total Payment -32,030.00	Already Paid 30,000.00 Remaining -62,030.00 Paid Extra
Sajid	PBU 1,500.00	Salary 17,000.00 Bonus 0.00	Demurrage 5,000.00 Loan 0.00 Fine 0.00	Commission 7,839.00 Cashout 0.00	Total Salary 22,000.00 Total Payment 128,000.00	Already Paid 20,000.00 Remaining 108,000.00
Ayon	PBU 1,500.00	Salary 35,000.00 Bonus 0.00	Demurrage 18,700.00 Loan 0.00 Fine 0.00	Commission 15,422.00 Cashout 0.00	Total Salary 53,700.00 Total Payment 96,300.00	Already Paid 160,000.00 Remaining -63,700.00 Paid Extra
Rocky	PBU 2,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 14,570.00 Loan 0.00 Fine 0.00	Commission 25,396.00 Cashout 0.00	Total Salary 49,570.00 Total Payment 150,430.00	Already Paid 219,200.00 Remaining -68,770.00 Paid Extra

Summary

Total Sell (PBU)	10,000.00
Total Cash Value ৳	1,000,000.00
Agent Total Salary ৳	519,500.00
Super Rate	5.00%
Super Base Salary ৳	50,000.00
Super Bonus ৳	0.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	285,000 tour + Rent
Super Total Salary ৳	50,000.00
Total Salary (Agents + Super)	569,500.00
Submitted To Company ৳	540,700.00
Total Already Paid (Agents) ৳	540,700.00
Total Remaining Payment ৳	249,000.00
Company Paying ৳	395,200.00
Paid by Company ৳	-395,200.00

Description