Month 4 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
Rana	PBU 6,500.00	Salary 71,500.00 Bonus 6,500.00	Demurrage 21,830.00 Loan 0.00 Fine 0.00	Commission 25,506.00 Cashout 494.00	Total Salary 100,324.00 Total Payment 549,676.00	Already Paid 410,000.00 Remaining 139,676.00
Shaon	PBU 20,000.00	Salary 220,000.00 Bonus 40,000.00	Demurrage 46,000.00 Loan 0.00 Fine 0.00	Commission 66,577.00 Cashout 13,423.00	Total Salary 319,423.00 Total Payment 1,680,577.00	Already Paid 1,400,000.00 Remaining 280,577.00
Rayhan	PBU 10,000.00	Salary 110,000.00 Bonus 20,000.00	Demurrage 31,500.00 Loan 0.00 Fine 0.00	Commission 33,853.00 Cashout 6,147.00	Total Salary 167,647.00 Total Payment 832,353.00	Already Paid 770,000.00 Remaining 62,353.00
Rocky	PBU 6,000.00	Salary 66,000.00 Bonus 6,000.00	Demurrage 18,000.00 Loan 0.00 Fine 0.00	Commission 28,337.00 Cashout 0.00	Total Salary 90,000.00 Total Payment 510,000.00	Already Paid 475,000.00 Remaining 35,000.00
Arav	PBU 3,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 13,920.00 Loan 0.00 Fine 0.00	Commission 22,933.00 Cashout 0.00	Total Salary 48,920.00 Total Payment 251,080.00	Already Paid 320,000.00 Remaining 68,920.00 Paid Extra
Tamim	PBU 5,000.00	Salary 55,000.00 Bonus 5,000.00	Demurrage 14,720.00 Loan 0.00 Fine 0.00	Commission 18,417.00 Cashout 1,583.00	Total Salary 76,303.00 Total Payment 423,697.00	Already Paid 710,000.00 Remaining 286,303.00 Paid Extra
Rakib	PBU 5,500.00	Salary 60,500.00 Bonus 5,500.00	Demurrage 12,840.00 Loan 0.00 Fine 0.00	Commission 19,939.00 Cashout 2,061.00	Total Salary 80,901.00 Total Payment 469,099.00	Already Paid 200,000.00 Remaining 269,099.00
Raz	PBU 7,000.00	Salary 77,000.00 Bonus 7,000.00	Demurrage 25,060.00 Loan 0.00 Fine 0.00	Commission 18,426.00 Cashout 9,574.00	Total Salary 118,634.00 Total Payment 581,366.00	Already Paid 200,000.00 Remaining 381,366.00
Ayon	PBU 2,000.00	Salary 35,000.00 Bonus 0.00	Demurrage 15,000.00 Loan 0.00 Fine 0.00	Commission 20,144.00 Cashout 0.00	Total Salary 50,000.00 Total Payment 150,000.00	Already Paid -150,000.00 Remaining 300,000.00
Akash	PBU 2,000.00	Salary 22,000.00 Bonus 0.00	Demurrage 3,000.00 Loan 0.00 Fine 0.00	Commission 2,332.00 Cashout 5,668.00	Total Salary 30,668.00 Total Payment 169,332.00	Already Paid 100,000.00 Remaining 69,332.00
Arko	PBU 2,000.00	Salary 22,000.00 Bonus 0.00	Demurrage 5,400.00 Loan 0.00 Fine 0.00	Commission 27,898.00 Cashout 0.00	Total Salary 27,400.00 Total Payment 172,600.00	Already Paid 100,000.00 Remaining 72,600.00
Sajid	PBU 1,000.00	Salary 17,000.00 Bonus 0.00	Demurrage 3,670.00 Loan 0.00 Fine 0.00	Commission 7,254.00 Cashout 0.00	Total Salary 20,670.00 Total Payment 79,330.00	Already Paid 30,000.00 Remaining 49,330.00

Summary

Total Sell (PBU)	70,000.00
Total Cash Value ৳	7,000,000.00
Agent Total Salary ৳	1,130,890.00
Super Rate	5.00%
Super Base Salary ৳	350,000.00
Super Bonus ৳	200,000.00
Super Fine Name
Super Fine ৳	0.00

Super Demurrage ৳	45,000 House Rent
Super Total Salary ৳	550,000.00
Total Salary (Agents + Super)	1,680,890.00
Submitted To Company ৳	4,565,000.00
Total Already Paid (Agents) ৳	4,565,000.00
Total Remaining Payment ৳	1,659,333.00
Company Paying ৳	0.00
Submit To Sub Admin ৳	709,110.00

Description

Super Bonus includes agents bonus 100K.