Month 5 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
Rana	PBU 7,000.00	Salary 77,000.00 Bonus 37,000.00	Demurrage 21,430.00 Loan 0.00 Fine 0.00	Commission 11,023.00 Cashout 16,977.00	Total Salary 152,407.00 Total Payment 547,593.00	Already Paid 470,000.00 Remaining 77,593.00
Rayhan	PBU 8,000.00	Salary 88,000.00 Bonus 8,000.00	Demurrage 29,200.00 Loan 0.00 Fine 0.00	Commission 24,108.00 Cashout 7,892.00	Total Salary 133,092.00 Total Payment 666,908.00	Already Paid 650,000.00 Remaining 16,908.00
Rocky	PBU 3,000.00	Salary 35,000.00 Bonus 30,000.00	Demurrage 16,140.00 Loan 0.00 Fine 0.00	Commission 15,041.00 Cashout 0.00	Total Salary 81,140.00 Total Payment 218,860.00	Already Paid 60,000.00 Remaining 158,860.00
Shaon	PBU 15,000.00	Salary 165,000.00 Bonus 50,000.00	Demurrage 50,400.00 Loan 0.00 Fine 0.00	Commission 34,245.00 Cashout 25,755.00	Total Salary 291,155.00 Total Payment 1,208,845.00	Already Paid 800,000.00 Remaining 408,845.00
Tamim	PBU 2,000.00	Salary 25,000.00 Bonus 30,000.00	Demurrage 12,900.00 Loan 0.00 Fine 0.00	Commission 9,661.00 Cashout 0.00	Total Salary 67,900.00 Total Payment 132,100.00	Already Paid 30,000.00 Remaining 102,100.00
Arav	PBU 1,000.00	Salary 35,000.00 Bonus 30,000.00	Demurrage 15,230.00 Loan 0.00 Fine 0.00	Commission 31,777.00 Cashout 0.00	Total Salary 80,230.00 Total Payment 19,770.00	Already Paid 0.00 Remaining 19,770.00
Ayon	PBU 4,000.00	Salary 44,000.00 Bonus 30,000.00	Demurrage 19,400.00 Loan 0.00 Fine 0.00	Commission 17,230.00 Cashout 0.00	Total Salary 93,400.00 Total Payment 306,600.00	Already Paid 250,000.00 Remaining 56,600.00
Rakib	PBU 4,000.00	Salary 44,000.00 Bonus 30,000.00	Demurrage 16,540.00 Loan 0.00 Fine 0.00	Commission 12,339.00 Cashout 3,661.00	Total Salary 94,201.00 Total Payment 305,799.00	Already Paid 80,000.00 Remaining 225,799.00
Raz	PBU 5,000.00	Salary 55,000.00 Bonus 30,000.00	Demurrage 17,980.00 Loan 0.00 Fine 0.00	Commission 10,569.00 Cashout 9,431.00	Total Salary 112,411.00 Total Payment 387,589.00	Already Paid 60,000.00 Remaining 327,589.00
Arko	PBU -3,000.00	Salary 17,000.00 Bonus 20,000.00	Demurrage 10,000.00 Loan 0.00 Fine 0.00	Commission 28,912.00 Cashout 0.00	Total Salary 47,000.00 Total Payment 0.00	Already Paid -270,000.00 Remaining 0.00
Akash	PBU 1,500.00	Salary 17,000.00 Bonus 20,000.00	Demurrage 5,800.00 Loan 0.00 Fine 0.00	Commission 3,452.00 Cashout 2,548.00	Total Salary 45,348.00 Total Payment 104,652.00	Already Paid 10,000.00 Remaining 94,652.00
Sajid	PBU 1,500.00	Salary 17,000.00 Bonus 20,000.00	Demurrage 5,000.00 Loan 0.00 Fine 0.00	Commission 4,020.00 Cashout 1,980.00	Total Salary 43,980.00 Total Payment 106,020.00	Already Paid 20,000.00 Remaining 86,020.00

Summary

Total Sell (PBU)	49,000.00
Total Cash Value ৳	4,900,000.00
Agent Total Salary ৳	1,242,264.00
Super Rate	5.00%
Super Base Salary ৳	245,000.00
Super Bonus ৳	60,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	45,000 HOUSE RENT
Super Total Salary ৳	305,000.00
Total Salary (Agents + Super)	1,547,264.00
Submitted To Company ৳	2,160,000.00
Total Already Paid (Agents) ৳	2,160,000.00
Total Remaining Payment ৳	1,574,736.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	1,132,736.00

Description