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
Masud	PBU 18,000.00	Salary 198,000.00 Bonus 175,000.00	Demurrage 118,192.00 Loan 0.00 Fine 0.00	Commission 115,754.00 Cashout 0.00	Total Salary 491,192.00 Total Payment 1,308,808.00	Already Paid 710,000.00 Remaining 598,808.00
Emon	PBU 14,000.00	Salary 154,000.00 Bonus 20,000.00	Demurrage 66,887.00 Loan 0.00 Fine 0.00	Commission 38,319.00 Cashout 17,681.00	Total Salary 258,568.00 Total Payment 1,141,432.00	Already Paid 1,045,000.00 Remaining 96,432.00
Mahbub	PBU 6,000.00	Salary 66,000.00 Bonus 6,000.00	Demurrage 34,700.00 Loan 0.00 Fine 0.00	Commission 18,027.00 Cashout 5,973.00	Total Salary 112,673.00 Total Payment 487,327.00	Already Paid 0.00 Remaining 487,327.00
Shuvo	PBU 3,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 20,900.00 Loan 0.00 Fine 0.00	Commission 18,106.00 Cashout 0.00	Total Salary 55,900.00 Total Payment 244,100.00	Already Paid 190,000.00 Remaining 54,100.00
Habib	PBU 2,000.00	Salary 25,000.00 Bonus 0.00	Demurrage 11,780.00 Loan 0.00 Fine 0.00	Commission 4,496.00 Cashout 3,504.00	Total Salary 40,284.00 Total Payment 159,716.00	Already Paid 50,000.00 Remaining 109,716.00
Munna	PBU 4,500.00	Salary 49,500.00 Bonus 0.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 16,878.00 Cashout 1,122.00	Total Salary 50,622.00 Total Payment 399,378.00	Already Paid -2,000.00 Remaining 401,378.00
Junayed	PBU 500.00	Salary 25,000.00 Bonus 0.00	Demurrage 85,864.00 Loan 0.00 Fine 0.00	Commission 4,269.00 Cashout 0.00	Total Salary 110,864.00 Total Payment -60,864.00	Already Paid -105,000.00 Remaining 44,136.00
Salim	PBU 1,500.00	Salary 17,000.00 Bonus 0.00	Demurrage 1,520.00 Loan 0.00 Fine 0.00	Commission 6,511.00 Cashout 0.00	Total Salary 18,520.00 Total Payment 131,480.00	Already Paid 25,500.00 Remaining 105,980.00
Tawhid	PBU 3,500.00	Salary 38,500.00 Bonus 0.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 7,306.00 Cashout 6,694.00	Total Salary 45,194.00 Total Payment 304,806.00	Already Paid -80,000.00 Remaining 384,806.00

Summary

Total Sell (PBU)	53,000.00
Total Cash Value ৳	5,300,000.00
Agent Total Salary ৳	1,183,817.00
Super Rate	5.00%
Super Base Salary ৳	265,000.00
Super Bonus ৳	100,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	464,000 rent + gift + tour
Super Total Salary ৳	365,000.00
Total Salary (Agents + Super)	1,548,817.00
Submitted To Company ৳	1,833,500.00
Total Already Paid (Agents) ৳	1,833,500.00
Total Remaining Payment ৳	2,282,683.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	1,453,683.00

Description

Junayed - 105,000 taken from company
Munaa - 2000 taken from company
Tawhid- 80,000 taken from company