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
Ratul	PBU 19,000.00	Salary 209,000.00 Bonus 30,000.00	Demurrage 50,080.00 Loan 0.00 Fine 0.00	Commission 74,082.00 Cashout 1,918.00	Total Salary 290,998.00 Total Payment 1,609,002.00	Already Paid 888,000.00 Remaining 721,002.00
Hasibur	PBU 8,000.00	Salary 88,000.00 Bonus 8,000.00	Demurrage 23,100.00 Loan 0.00 Fine 0.00	Commission 14,833.00 Cashout 17,167.00	Total Salary 136,267.00 Total Payment 663,733.00	Already Paid 0.00 Remaining 663,733.00
Abir	PBU 7,000.00	Salary 77,000.00 Bonus 7,000.00	Demurrage 23,700.00 Loan 0.00 Fine 0.00	Commission 13,328.00 Cashout 14,672.00	Total Salary 122,372.00 Total Payment 577,628.00	Already Paid 0.00 Remaining 577,628.00
Nirob	PBU 5,500.00	Salary 60,500.00 Bonus 5,500.00	Demurrage 21,990.00 Loan 0.00 Fine 0.00	Commission 17,709.00 Cashout 4,291.00	Total Salary 92,281.00 Total Payment 457,719.00	Already Paid 50,000.00 Remaining 407,719.00
Mahim	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 12,200.00 Loan 0.00 Fine 0.00	Commission 4,750.00 Cashout 15,250.00	Total Salary 87,450.00 Total Payment 412,550.00	Already Paid 250,000.00 Remaining 162,550.00
Mizan	PBU 3,000.00	Salary 33,000.00 Bonus 0.00	Demurrage 22,240.00 Loan 0.00 Fine 0.00	Commission 7,684.00 Cashout 4,316.00	Total Salary 59,556.00 Total Payment 240,444.00	Already Paid 0.00 Remaining 240,444.00
Mahfuz	PBU 2,500.00	Salary 27,500.00 Bonus 0.00	Demurrage 9,000.00 Loan 0.00 Fine 0.00	Commission 5,909.00 Cashout 4,091.00	Total Salary 40,591.00 Total Payment 209,409.00	Already Paid 0.00 Remaining 209,409.00
Fardin	PBU 2,000.00	Salary 25,000.00 Bonus 0.00	Demurrage 7,800.00 Loan 0.00 Fine 0.00	Commission 3,603.00 Cashout 4,397.00	Total Salary 37,197.00 Total Payment 162,803.00	Already Paid 0.00 Remaining 162,803.00
Anika	PBU 500.00	Salary 12,000.00 Bonus 0.00	Demurrage 3,000.00 Loan 0.00 Fine 0.00	Commission 1,631.00 Cashout 369.00	Total Salary 15,369.00 Total Payment 34,631.00	Already Paid 0.00 Remaining 34,631.00
Nisan	PBU 500.00	Salary 12,000.00 Bonus 0.00	Demurrage 1,210.00 Loan 0.00 Fine 0.00	Commission 848.00 Cashout 1,152.00	Total Salary 14,362.00 Total Payment 35,638.00	Already Paid 0.00 Remaining 35,638.00

Summary

Total Sell (PBU)	53,000.00
Total Cash Value ৳	5,300,000.00
Agent Total Salary ৳	896,443.00
Super Rate	5.00%
Super Base Salary ৳	265,000.00
Super Bonus ৳	100,000.00
Super Fine Name	NO FINE
Super Fine ৳	0.00

Super Demurrage ৳	37,000
Super Total Salary ৳	365,000.00
Total Salary (Agents + Super)	1,261,443.00
Submitted To Company ৳	1,188,000.00
Total Already Paid (Agents) ৳	1,188,000.00
Total Remaining Payment ৳	3,215,557.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	2,813,557.00

Description

Super Bonus Includes Agent's Bonus Of 50,000/-