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
Masud	PBU 22,000.00	Salary 242,000.00 Bonus 40,000.00	Demurrage 122,652.00 Loan 0.00 Fine 0.00	Commission 166,935.00 Cashout 0.00	Total Salary 404,652.00 Total Payment 1,795,348.00	Already Paid 720,000.00 Remaining 1,075,348.00
Firoz	PBU 13,000.00	Salary 143,000.00 Bonus 20,000.00	Demurrage 29,090.00 Loan 0.00 Fine 0.00	Commission 29,057.00 Cashout 22,943.00	Total Salary 215,033.00 Total Payment 1,084,967.00	Already Paid 1,163,000.00 Remaining 78,033.00 Paid Extra
Emon	PBU 9,000.00	Salary 99,000.00 Bonus 9,000.00	Demurrage 24,050.00 Loan 0.00 Fine 0.00	Commission 42,246.00 Cashout 0.00	Total Salary 132,050.00 Total Payment 767,950.00	Already Paid 700,000.00 Remaining 67,950.00
Mahbub	PBU 11,500.00	Salary 126,500.00 Bonus 20,000.00	Demurrage 29,180.00 Loan 0.00 Fine 0.00	Commission 29,376.00 Cashout 16,624.00	Total Salary 192,304.00 Total Payment 957,696.00	Already Paid 0.00 Remaining 957,696.00
Shuvo	PBU 6,000.00	Salary 66,000.00 Bonus 6,000.00	Demurrage 18,000.00 Loan 0.00 Fine 0.00	Commission 22,036.00 Cashout 1,964.00	Total Salary 91,964.00 Total Payment 508,036.00	Already Paid 600,000.00 Remaining 91,964.00 Paid Extra
Habib	PBU 2,500.00	Salary 27,500.00 Bonus 0.00	Demurrage 6,870.00 Loan 0.00 Fine 0.00	Commission 1,748.00 Cashout 8,252.00	Total Salary 42,622.00 Total Payment 207,378.00	Already Paid 150,000.00 Remaining 57,378.00
Munna	PBU 11,000.00	Salary 121,000.00 Bonus 20,000.00	Demurrage 40,180.00 Loan 0.00 Fine 0.00	Commission 22,225.00 Cashout 21,775.00	Total Salary 202,955.00 Total Payment 897,045.00	Already Paid 50,000.00 Remaining 847,045.00
Junayed	PBU 100.00	Salary 15,000.00 Bonus 0.00	Demurrage 3,285.00 Loan 0.00 Fine 0.00	Commission 1,676.00 Cashout 0.00	Total Salary 18,285.00 Total Payment -8,285.00	Already Paid 0.00 Remaining 8,285.00 Paid Extra
Salim	PBU 0.00	Salary 12,000.00 Bonus 0.00	Demurrage 0.00 Loan 0.00 Fine 0.00	Commission 0.00 Cashout 0.00	Total Salary 12,000.00 Total Payment -12,000.00	Already Paid 0.00 Remaining 12,000.00 Paid Extra

Summary

Total Sell (PBU)	75,100.00
Total Cash Value ৳	7,510,000.00
Agent Total Salary ৳	1,311,865.00
Super Rate	5.00%
Super Base Salary ৳	375,500.00
Super Bonus ৳	200,000.00
Super Fine Name	NO FINE
Super Fine ৳	0.00

Super Demurrage ৳	121,000
Super Total Salary ৳	575,500.00
Total Salary (Agents + Super)	1,887,365.00
Submitted To Company ৳	3,383,000.00
Total Already Paid (Agents) ৳	3,383,000.00
Total Remaining Payment ৳	3,005,417.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	2,239,635.00

Description

Super Bonus Includes 100,000 of Ag's