Professional Documents
Culture Documents
C+6 WD-1 WD 1
a b c d e
Cash 80.00 (80.00) 82.00 (82.00) 85.00
A/R 20.00 (20.00) 22.00 (22.00) 25.00
A/P (5.00) 5.00 (5.00) 5.00 (5.00)
Equity (70.00) 70.00 (70.00) 70.00 (70.00)
Revenue (35.00) 35.00 (39.00) 39.00 (50.00)
Expense 10.00 (10.00) 10.00 (10.00) 15.00
Document Type WM MW WM MW WM
Document Type WM MW WM MW WM
2021 (YTD) Period 3'2021 (YTD)
f g h i j k
(85.00) 87.00 (87.00) 92.00 (92.00) 98.00
(25.00) 28.00 (28.00) 33.00 (33.00) 35.00
5.00 (5.00) 5.00 (5.00) 5.00 (5.00)
70.00 (70.00) 70.00 (70.00) 70.00 (70.00)
50.00 (55.00) 55.00 (67.00) 67.00 (76.00)
(15.00) 15.00 (15.00) 17.00 (17.00) 18.00
MW WM MV WM MV WM
Reverse
P12'2021
(Reverse Prior P1'2022
WD 1 WD 2 year) Activities C+6 WD-1
h i j k l =i+k m
(150.00) 155.00 (155.00) 50.00 205.00 (205.00)
(30.00) 35.00 (35.00) 15.00 50.00 (50.00)
5.00 (5.00) 5.00 (5.00) 5.00
70.00 (70.00) 185.00 (185.00) 185.00
125.00 (140.00) (100.00) (100.00) 100.00
(20.00) 25.00 35.00 35.00 (35.00)
MW WM MD (New ?) WM MW
TD)
WD-1 WD 1 WD 2