Jeff
Name Year Profit Paid EI CPP Tax Int. Rate Investment Employee
Contribution Co. Pd for Contr
EDGEPAT 1986-87 $733.97 $17.25 $9.98 $85.52 9.25%
$0.00 $0.00
EDGEPAT 1987-88 $1,780.61 $41.84 $31.27 $376.12 9.50%
$0.00 $0.00
EDGEPAT 1988-89 $2,324.97 $45.34 $44.10 $456.98 11.00%
$0.00 $0.00
EDGEPAT 1989-90 $1,141.80 $25.69 $19.99 $0.00 11.25%
$0.00 $0.00
EDGEPAT 1990-91 $2,523.90 $56.79 $52.30 $0.00 7.50%
$0.00 $0.00
EDGEPAT 1991-92 $2,474.99 $74.25 $53.00 $0.00 9.50%
$0.00 $0.00
EDGEPAT 1992-93 $2,635.42 $79.06 $59.01 $0.00 4.50%
$0.00 $0.00
EDGEPAT 1993-94 $3,337.27 $102.45 $79.40 $0.00 9.50%
$0.00 $0.00
EDGEPAT 1994-95 $2,293.70 $68.81 $54.28 $0.00 8.00%
$0.00 $0.00
EDGEPAT 1995-96 $5,378.78 $95.88 $148.47 $0.00 5.00%
$0.00 $0.00
EDGEPAT 1996-97 $5,852.20 $169.71 $154.12 $100.00 4.00%
$0.00 $0.00
EDGEPAT 1997-98 $6,440.04 $173.88 $196.75 $182.46 3.25%
$0.00 $0.00
EDGEPAT 1989-9 $5,576.76 $142.21 $175.55 $0.00 4.00%
$0.00 $0.00
EDGEPAT 1999-00 $6,198.93 $148.77 $241.76 $0.00 4.00%
$0.00 $0.00
EDGEPAT 2000-01 $5,364.03 $120.69 $230.65 $2,260.90 2.50% M $0.00
$0.00
EDGEPAT 2001-02 $2,727.78 $0.00 $0.00 $0.00 2.50%
$0.00 $0.00
EDGEPAT 2002-03 $2,289.75 $0.00 $0.00 $0.00 2.00%
$0.00 $0.00
EDGEPAT 2003-04 $3,300.96 $65.36 $163.39 $0.00 2.00% M $0.00 $0.00
I need to calc as follows =((ProfitPd - (EI-CPP-TAX))*Tax )+Employee
Contribution + Co. Pd for Contr - take this calc and add it to the next line
and so on
Cam