Month 1 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
Nil	PBU 11,100.00	Salary 122,100.00 Bonus 20,000.00	Demurrage 40,640.00 Loan 0.00 Fine 0.00	Commission 57,526.00 Cashout 0.00	Total Salary 182,740.00 Total Payment 927,260.00	Already Paid 1,000,000.00 Remaining 72,740.00 Paid Extra
Badol	PBU 8,300.00	Salary 91,300.00 Bonus 8,300.00	Demurrage 26,800.00 Loan 0.00 Fine 0.00	Commission 30,843.00 Cashout 2,357.00	Total Salary 128,757.00 Total Payment 701,243.00	Already Paid 690,000.00 Remaining 11,243.00
Tomal	PBU 8,500.00	Salary 93,500.00 Bonus 8,500.00	Demurrage 26,700.00 Loan 0.00 Fine 0.00	Commission 24,735.00 Cashout 9,265.00	Total Salary 137,965.00 Total Payment 712,035.00	Already Paid 450,000.00 Remaining 262,035.00
Rafid	PBU 4,000.00	Salary 44,000.00 Bonus 0.00	Demurrage 25,600.00 Loan 0.00 Fine 0.00	Commission 22,016.00 Cashout 0.00	Total Salary 69,600.00 Total Payment 330,400.00	Already Paid 310,000.00 Remaining 20,400.00
Rubayet	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 11,960.00 Loan 0.00 Fine 0.00	Commission 10,243.00 Cashout 9,757.00	Total Salary 81,717.00 Total Payment 418,283.00	Already Paid 324,000.00 Remaining 94,283.00
Moin	PBU 3,000.00	Salary 33,000.00 Bonus 0.00	Demurrage 9,200.00 Loan 0.00 Fine 0.00	Commission 9,395.00 Cashout 2,605.00	Total Salary 44,805.00 Total Payment 255,195.00	Already Paid 240,000.00 Remaining 15,195.00
Shohel	PBU 200.00	Salary 12,000.00 Bonus 0.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 579.00 Cashout 221.00	Total Salary 12,221.00 Total Payment 7,779.00	Already Paid 0.00 Remaining 7,779.00

Summary

Total Sell (PBU)	40,100.00
Total Cash Value ৳	4,010,000.00
Agent Total Salary ৳	657,805.00
Super Rate	5.00%
Super Base Salary ৳	200,500.00
Super Bonus ৳	0.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	00
Super Total Salary ৳	200,500.00
Total Salary (Agents + Super)	858,305.00
Submitted To Company ৳	3,014,000.00
Total Already Paid (Agents) ৳	3,014,000.00
Total Remaining Payment ৳	410,935.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	137,695.00

Description