Scribd
Upload
223 views11 pages

Final Case Study Excel

This document contains Francisco's Lawn Care customer and revenue information for December 2018. It lists 20 customers with their names, lawn sizes, standard fees, and total revenue of $875. It also outlines the company's weekly, monthly, yearly and 7 month revenue totals. The final section shows revenue breakdown by day of the week, with the highest revenue of $305 on Thursdays.

Uploaded by

Prabhleen Kaur Khalsa
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
223 views11 pages

Final Case Study Excel

This document contains Francisco's Lawn Care customer and revenue information for December 2018. It lists 20 customers with their names, lawn sizes, standard fees, and total revenue of $875. It also outlines the company's weekly, monthly, yearly and 7 month revenue totals. The final section shows revenue breakdown by day of the week, with the highest revenue of $305 on Thursdays.

Uploaded by

Prabhleen Kaur Khalsa
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 11

Francisco's Lawn care

Customer's Worksheet
(31-12-2018)
S.No First name Last name Lawn size Standard fee
1 Jessica Alba Commercial $75.00
2 Justin Bieber Small $25.00
3 Marlon Brando Medium $35.00
4 Gerard Butler Large $50.00
5 George Clooney Commercial $75.00
6 Tom Cruise Medium $35.00
7 Leonardo Dicaprio Medium $35.00
8 Mat Domon Small $25.00
9 Selena Gomez Large $50.00
10 Samuel Jackson Small $25.00
11 Mila Kunis Medium $35.00
12 Jennifer Lawrence Large $50.00
13 Jason Momoa Small $25.00
14 Elizebeth Olsen Large $50.00
15 Brad Pit Small $25.00
16 Ryan Reynolds Large $50.00
17 Will Smith Medium $35.00
18 Jason Statham Small $25.00
19 Taylor Swif Commercial $75.00
20 Emma Watson Commercial $75.00
Total $875.00

Revenue Summary Customer details


Monday $200.00 Total customers 20
Tuesday $100.00
Wednesday $160.00
Thursday $305.00
Friday $260.00
Weekly Revenue $1,025.00
Monthly Revenue $4,100.00
Yearly Revenue $49,200.00
Revenue for 7
months $ 28,700.00

Pricing Guide
Lawn Size Pricing Guide Count Total weekly Revenue Category Count
Small $25.00 6 $190.00 $150.00
Medium $35.00 5 $205.00 $175.00
Large $50.00 5 $300.00 $250.00
Commercial $75.00 4 $330.00 $300.00
ncisco's Lawn care
Customer's Worksheet
(31-12-2018)
Additional weekly charges Total weekly charges Service day Start date Comments
$75.00 Monday 1/1/2018
$25.00 Tuesday 2/1/2018
$35.00 Wednesday 3/1/2018
$25.00 $75.00 Thursday 4/1/2018 Fertilizer
$75.00 Friday 5/1/2018
$35.00 Friday 5/1/2018
$35.00 Friday 5/1/2018
$25.00 Monday 6/1/2018
$25.00 $75.00 Monday 6/1/2018 Fertilizer
$25.00 Monday 6/1/2018
$30.00 $65.00 Friday 7/1/2018 Cleaning a flowerbed
$50.00 Friday 7/1/2018
$15.00 $40.00 Wednesday 8/1/2018 Pesticide
$50.00 Tuesday 9/1/2018
$25.00 Tuesday 9/1/2018
$50.00 Thursday 10/1/2018
$35.00 Wednesday 11/1/2018
$25.00 $50.00 Wednesday 11/1/2018 Fertilizer
$75.00 Thursday 12/1/2018
$30.00 $105.00 Thursday 12/1/2018 Cleaning a flowerbed
$150.00 $1,025.00
Francisco's Lawn care
Payment worksheet
S.No Payment Date First name Last name Total weekly charges One time fee
1 2/1/2018 Jessica Alba $75.00 $30.00
2 3/1/2018 Justin Bieber $25.00
3 4/1/2018 Marlon Brando $35.00
4 5/1/2018 Gerard Butler $75.00
5 6/1/2018 George Clooney $75.00
6 6/1/2018 Tom Cruise $35.00 $35.00
7 6/1/2018 Leonardo Dicaprio $35.00
8 7/1/2018 Mat Domon $25.00 $25.00
9 7/1/2018 Selena Gomez $75.00
10 7/1/2018 Samuel Jackson $25.00
11 8/1/2018 Mila Kunis $65.00 $25.00
12 8/1/2018 Jennifer Lawrence $50.00
13 9/1/2018 Jason Momoa $40.00
14 10/1/2018 Elizebeth Olsen $50.00 $25.00
15 10/1/2018 Brad Pit $25.00
16 11/1/2018 Ryan Reynolds $50.00
17 12/1/2018 Will Smith $35.00
18 12/1/2018 Jason Statham $50.00 $35.00
19 12/31/2018 Taylor Swif $75.00
20 12/31/2018 Emma Watson $105.00 $30.00
This week's total charges Amount paid Remaining Balance Comments
$105.00 $45.00 $ 60.00 Trim a hedge
$25.00 $25.00 $ -
$35.00 $35.00 $ -
$75.00 $25.00 $ 50.00
$75.00 $40.00 $ 35.00
$70.00 $70.00 $ - Remove tree limb
$35.00 $35.00 $ -
$50.00 $35.00 $ 15.00 Trim a hedge
$75.00 $75.00 $ -
$25.00 $25.00 $ -
$90.00 $90.00 $ - Trim a hedge
$50.00 $50.00 $ -
$40.00 $40.00 $ -
$75.00 $70.00 $ 5.00 Trim a hedge
$25.00 $25.00 $ -
$50.00 $50.00 $ -
$35.00 $35.00 $ -
$85.00 $85.00 $ - Remove tree limb
$75.00 $75.00 $ -
$135.00 $128.00 $ 7.00 Trim a hedge
Francisco's Lawn Care
Quote Sheet
Business name:
Current Date:
Start Date:
Service Price Quote
Lawn Service (Standard Fee)
Additional weekly Charges (if any)

TOTAL Weekly Charge:


Comments:

Thank you for your business! Please contact us if you have questions regarding this quote.
Francisco's Lawn Care

Loan Details
Loan Amount $12,000.00
Principle $12,000.00
Interest Rate 5.00%
Loan Period 2
PMT
Amortization Schedule
Additional Remaining
Month Monthly Interest Principle
Payment Loan Balance

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
REVENUE BY WEEK DAY

$350.00

$305.00
$300.00

$260.00
REVENUE

$250.00

$200.00
$200.00

$160.00
$150.00

$100.00
$100.00

$50.00

$0.00
Monday Tues day Wednes day Thurs day Friday

WEEK DAY
WEEKLY REVENUE BY LAWN SIZE

$190.00

$330.00

$205.00

$300.00

Sma ll Medi um La rge Commercia l


Francisco's Lawn Care
12/31/2019
Additional weekly
S.No First name Last name Lawn size Standard fee charges
1 Jessica Alba Commercial $90.00
2 Justin Bieber Small $35.00
3 Marlon Brando Medium $45.00
4 Gerard Butler Large $60.00 $25.00
5 Vaani Chadha Small $35.00 $10.00
6 George Clooney Commercial $90.00
7 Tom Cruise Medium $45.00
8 Leonardo Dicaprio Medium $45.00
9 Mat Domon Small $35.00
10 Selena Gomez Large $60.00 $25.00
11 Samuel Jackson Small $35.00
12 Mila Kunis Medium $45.00 $30.00
13 Jennifer Lawrence Large $60.00
14 Loreta Malcom Large $60.00 $15.00
15 Jason Momoa Small $35.00 $15.00
16 Elizebeth Olsen Large $60.00
17 Amilso Orosco Commercial $90.00
18 Brad Pit Small $35.00
19 Rajesh Popoola Medium $45.00
20 Ryan Reynolds Large $60.00
21 Ravi Rishel Medium $45.00 $25.00
22 Will Smith Medium $45.00
23 Jason Statham Small $35.00 $25.00
24 Taylor Swif Commercial $90.00
25 Emma Watson Commercial $90.00 $30.00
Total $1,370.00 $200.00

Revenue Summary Customer details


Monday $245.00 Total customers 25
Tuesday $220.00
Wednesday $345.00
Thursday $400.00
Friday $360.00
Weekly Revenue $1,570.00
Monthly Revenue $6,280.00
Yearly Revenue $75,360.00
Revenue for 7
months $ 43,960.00
Pricing Guide
Total Weekly Category
Lawn Size Pricing Guide Count Charges Count
Small $35.00 7 $295.00 $245.00
Medium $45.00 7 $370.00 $315.00
Large $60.00 6 $425.00 $360.00
Commercial $90.00 5 $480.00 $450.00
cisco's Lawn Care
12/31/2019
Total weekly
charges Service day Start date Comments
$90.00 Monday 1/1/2018
$35.00 Tuesday 2/1/2018
$45.00 Wednesday 3/1/2018
$85.00 Thursday 4/1/2018 Fertilizer
$45.00 Friday 5/1/2018 Extra Weed Eating
$90.00 Friday 5/1/2018
$45.00 Friday 5/1/2018
$45.00 Friday 5/1/2018
$35.00 Monday 6/1/2018
$85.00 Monday 6/1/2018 Fertilizer
$35.00 Monday 6/1/2018
$75.00 Friday 7/1/2018 Cleaning a flowerbed
$60.00 Friday 7/1/2018
$75.00 Wednesday 8/1/2018 Pesticide
$50.00 Wednesday 8/1/2018 Pesticide
$60.00 Tuesday 9/1/2018
$90.00 Tuesday 9/1/2018
$35.00 Tuesday 9/1/2018
$45.00 Thursday 10/1/2018
$60.00 Thursday 10/1/2018
$70.00 Wednesday 11/1/2018 Fertilizer
$45.00 Wednesday 11/1/2018
$60.00 Wednesday 11/1/2018 Fertilizer
$90.00 Thursday 12/1/2018
$120.00 Thursday 12/1/2018 Cleaning a flowerbed
$1,570.00

You might also like