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
Ratul	PBU 16,000.00	Salary 176,000.00 Bonus 60,000.00	Demurrage 60,000.00 Loan 0.00 Fine 0.00	Commission 45,381.00 Cashout 18,619.00	Total Salary 314,619.00 Total Payment 1,285,381.00	Already Paid 565,000.00 Remaining 720,381.00
Abir	PBU 11,000.00	Salary 121,000.00 Bonus 50,000.00	Demurrage 23,300.00 Loan 0.00 Fine 0.00	Commission 14,605.00 Cashout 29,395.00	Total Salary 223,695.00 Total Payment 876,305.00	Already Paid 415,000.00 Remaining 461,305.00
Nirob	PBU 10,000.00	Salary 110,000.00 Bonus 45,000.00	Demurrage 21,910.00 Loan 0.00 Fine 0.00	Commission 12,095.00 Cashout 27,905.00	Total Salary 204,815.00 Total Payment 795,185.00	Already Paid 750,000.00 Remaining 45,185.00
Fardin	PBU 6,000.00	Salary 66,000.00 Bonus 31,000.00	Demurrage 5,320.00 Loan 0.00 Fine 0.00	Commission 3,421.00 Cashout 20,579.00	Total Salary 122,899.00 Total Payment 477,101.00	Already Paid 0.00 Remaining 477,101.00
Mijan	PBU 4,000.00	Salary 44,000.00 Bonus 25,000.00	Demurrage 8,460.00 Loan 0.00 Fine 0.00	Commission 2,484.00 Cashout 13,516.00	Total Salary 90,976.00 Total Payment 309,024.00	Already Paid 140,000.00 Remaining 169,024.00
Mahin	PBU 3,000.00	Salary 33,000.00 Bonus 25,000.00	Demurrage 14,430.00 Loan 0.00 Fine 0.00	Commission 3,206.00 Cashout 8,794.00	Total Salary 81,224.00 Total Payment 218,776.00	Already Paid 0.00 Remaining 218,776.00
Anika	PBU 3,000.00	Salary 33,000.00 Bonus 20,000.00	Demurrage 5,860.00 Loan 0.00 Fine 0.00	Commission 10,355.00 Cashout 1,645.00	Total Salary 60,505.00 Total Payment 239,495.00	Already Paid 0.00 Remaining 239,495.00
Hasibur	PBU 3,000.00	Salary 35,000.00 Bonus 25,000.00	Demurrage 34,800.00 Loan 0.00 Fine 0.00	Commission 34,126.00 Cashout 0.00	Total Salary 94,800.00 Total Payment 205,200.00	Already Paid 165,000.00 Remaining 40,200.00
Mahfuz	PBU 2,000.00	Salary 25,000.00 Bonus 20,000.00	Demurrage 19,000.00 Loan 0.00 Fine 0.00	Commission 35,879.00 Cashout 0.00	Total Salary 64,000.00 Total Payment 136,000.00	Already Paid 145,000.00 Remaining 9,000.00 Paid Extra
Nisan	PBU 2,000.00	Salary 22,000.00 Bonus 20,000.00	Demurrage 2,700.00 Loan 0.00 Fine 0.00	Commission 2,540.00 Cashout 5,460.00	Total Salary 50,160.00 Total Payment 149,840.00	Already Paid 0.00 Remaining 149,840.00

Summary

Total Sell (PBU)	60,000.00
Total Cash Value ৳	6,000,000.00
Agent Total Salary ৳	1,307,693.00
Super Rate	5.00%
Super Base Salary ৳	300,000.00
Super Bonus ৳	60,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	36,000 HOUSE RENT
Super Total Salary ৳	360,000.00
Total Salary (Agents + Super)	1,667,693.00
Submitted To Company ৳	2,180,000.00
Total Already Paid (Agents) ৳	2,180,000.00
Total Remaining Payment ৳	2,521,307.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	2,116,307.00

Description