Month 3 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
Nill	PBU 11,000.00	Salary 121,000.00 Bonus 20,000.00	Demurrage 43,380.00 Loan 0.00 Fine 0.00	Commission 45,182.00 Cashout 0.00	Total Salary 184,380.00 Total Payment 915,620.00	Already Paid 1,100,000.00 Remaining 184,380.00 Paid Extra
Badol	PBU 5,200.00	Salary 57,200.00 Bonus 5,200.00	Demurrage 47,600.00 Loan 0.00 Fine 0.00	Commission 13,259.00 Cashout 7,541.00	Total Salary 117,541.00 Total Payment 402,459.00	Already Paid 540,000.00 Remaining 137,541.00 Paid Extra
Tomal	PBU 12,000.00	Salary 132,000.00 Bonus 20,000.00	Demurrage 30,780.00 Loan 0.00 Fine 0.00	Commission 31,688.00 Cashout 16,312.00	Total Salary 199,092.00 Total Payment 1,000,908.00	Already Paid 700,000.00 Remaining 300,908.00
Rafid	PBU 8,000.00	Salary 88,000.00 Bonus 8,000.00	Demurrage 40,550.00 Loan 0.00 Fine 0.00	Commission 17,452.00 Cashout 14,548.00	Total Salary 151,098.00 Total Payment 648,902.00	Already Paid 560,000.00 Remaining 88,902.00
Rubayet	PBU 2,500.00	Salary 27,500.00 Bonus 0.00	Demurrage 12,000.00 Loan 0.00 Fine 0.00	Commission 5,298.00 Cashout 4,702.00	Total Salary 44,202.00 Total Payment 205,798.00	Already Paid 180,000.00 Remaining 25,798.00
Moin	PBU 2,800.00	Salary 30,800.00 Bonus 0.00	Demurrage 7,890.00 Loan 0.00 Fine 0.00	Commission 5,315.00 Cashout 5,885.00	Total Salary 44,575.00 Total Payment 235,425.00	Already Paid 170,000.00 Remaining 65,425.00
Shohel	PBU -150.00	Salary 15,000.00 Bonus 0.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 47.00 Cashout 0.00	Total Salary 15,000.00 Total Payment 0.00	Already Paid 0.00 Remaining 0.00

Summary

Total Sell (PBU)	41,350.00
Total Cash Value ৳	4,135,000.00
Agent Total Salary ৳	755,888.00
Super Rate	5.00%
Super Base Salary ৳	206,750.00
Super Bonus ৳	0.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	0.00
Super Total Salary ৳	206,750.00
Total Salary (Agents + Super)	962,638.00
Submitted To Company ৳	3,250,000.00
Total Already Paid (Agents) ৳	3,250,000.00
Total Remaining Payment ৳	481,033.00
Company Paying ৳	77,638.00
Paid by Company ৳	-77,638.00

Description