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
Samin	PBU 10,000.00	Salary 110,000.00 Bonus 20,000.00	Demurrage 23,280.00 Loan 0.00 Fine 0.00	Commission 56,500.00 Cashout 0.00	Total Salary 153,280.00 Total Payment 846,720.00	Already Paid 0.00 Remaining 846,720.00
Sk Sobuj	PBU 11,000.00	Salary 121,000.00 Bonus 20,000.00	Demurrage 22,960.00 Loan 0.00 Fine 0.00	Commission 28,793.00 Cashout 15,207.00	Total Salary 179,167.00 Total Payment 920,833.00	Already Paid 0.00 Remaining 920,833.00
Sk Hafiz	PBU 10,000.00	Salary 110,000.00 Bonus 20,000.00	Demurrage 28,870.00 Loan 20,000.00 Fine 0.00	Commission 26,638.00 Cashout 13,362.00	Total Salary 152,232.00 Total Payment 847,768.00	Already Paid 0.00 Remaining 847,768.00
Md Tanmoy	PBU 13,000.00	Salary 143,000.00 Bonus 20,000.00	Demurrage 17,000.00 Loan 0.00 Fine 0.00	Commission 78,525.00 Cashout 0.00	Total Salary 180,000.00 Total Payment 1,120,000.00	Already Paid 0.00 Remaining 1,120,000.00
Rony	PBU 8,000.00	Salary 88,000.00 Bonus 8,000.00	Demurrage 23,890.00 Loan 0.00 Fine 0.00	Commission 26,346.00 Cashout 5,654.00	Total Salary 125,544.00 Total Payment 674,456.00	Already Paid 0.00 Remaining 674,456.00
Nafiz	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 16,000.00 Loan 0.00 Fine 0.00	Commission 17,877.00 Cashout 2,123.00	Total Salary 78,123.00 Total Payment 421,877.00	Already Paid 0.00 Remaining 421,877.00
Sk Midul	PBU 9,000.00	Salary 99,000.00 Bonus 9,000.00	Demurrage 9,200.00 Loan 0.00 Fine 0.00	Commission 42,594.00 Cashout 0.00	Total Salary 117,200.00 Total Payment 782,800.00	Already Paid 0.00 Remaining 782,800.00
Sk Tapos	PBU 4,000.00	Salary 44,000.00 Bonus 0.00	Demurrage 13,060.00 Loan 0.00 Fine 0.00	Commission 11,908.00 Cashout 4,092.00	Total Salary 61,152.00 Total Payment 338,848.00	Already Paid 0.00 Remaining 338,848.00

Summary

Total Sell (PBU)	70,000.00
Total Cash Value ৳	7,000,000.00
Agent Total Salary ৳	1,046,698.00
Super Rate	5.00%
Super Base Salary ৳	350,000.00
Super Bonus ৳	200,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	00
Super Total Salary ৳	550,000.00
Total Salary (Agents + Super)	1,596,698.00
Submitted To Company ৳	0.00
Total Already Paid (Agents) ৳	0.00
Total Remaining Payment ৳	5,953,302.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	5,403,302.00

Description

Super Bonus Contains 100k of
agents Bonus