You are on page 1of 3

Period 2'2021 (YTD)

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

Total 0.00 0.00 0.00 0.00 0.00

Document Type WM MW WM MW WM

P12'2020 Period 12'2021 (YTD)

WD 2 CY Activities C+6 WD-1 WD 1


a b c = a+b d e f g
Cash 65.00 75.00 140.00 (140.00) 145.00 (145.00) 150.00
A/R 10.00 10.00 20.00 (20.00) 25.00 (25.00) 30.00
A/P (5.00) (5.00) 5.00 (5.00) 5.00 (5.00)
Equity (70.00) (70.00) 70.00 (70.00) 70.00 (70.00)
Revenue (95.00) (95.00) 95.00 (110.00) 110.00 (125.00)
Expense 10.00 10.00 (10.00) 15.00 (15.00) 20.00

Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Document Type WM MW WM MW WM
2021 (YTD) Period 3'2021 (YTD)

WD 2 (Last Entry for


WD 1 the period) C+6 WD-1

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

0.00 0.00 0.00 0.00 0.00 0.00 0.00

MW WM MV WM MV WM

'2021 (YTD) Period 1'2022 (YTD) (following year)

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)

0.00 0.00 0.00 0.00 0.00 0.00 0.00

MW WM MD (New ?) WM MW
TD)

(YTD) (following year)

WD-1 WD 1 WD 2

You might also like