Francisco's Lawn Care

January 28, 2020

Additional Weekly Total Weekly Service

Last Name First Name Standard Fee Lawn Size Start Date Comments
Charges Charges Day
Allbaugh Joshua $25.00 $10.00 $35.00 Monday Small 4/7/2008 N/a
Arterburn Jerald $50.00 $15.00 $65.00 Tuesday Large 4/8/2008 N/a
Bibb Robin $25.00 $25.00 Wednesday Small 4/9/2008 N/a
Bolyard Pat $75.00 $75.00 Thursday Commercial 4/10/2008 N/a
Bourque Elizabeth $75.00 $75.00 Friday Commercial 4/11/2008 N/a
Brodnick David $35.00 $35.00 Saturday Medium 4/12/2008 N/a
Demopolos Michael $25.00 $25.00 Saturday Small 4/12/2008 N/a
Freeman Jerry $35.00 $35.00 Monday Medium 4/7/2008 N/a
Friesen Paul $50.00 $50.00 Tuesday Large 4/8/2008 N/a
Grogan Marvel $25.00 $25.00 Wednesday Small 4/9/2008 N/a
Huang Woody $50.00 $50.00 Thursday Large 4/10/2008 N/a
Jwang Buyung $35.00 $5.00 $40.00 Friday Medium 4/11/2008 N/a
Klisares Joy $50.00 $50.00 Saturday Large 4/12/2008 N/a
Lessert Linda $50.00 $50.00 Saturday Large 4/12/2008 N/a
Loudermilk Eddie $25.00 $25.00 Monday Small 4/7/2008 N/a
Mazza Pamela $25.00 $25.00 Tuesday Small 4/8/2008 N/a
Mcintyre Velma $25.00 $25.00 Wednesday Small 4/9/2008 N/a
Nazar Robna $35.00 $35.00 Thursday Medium 4/10/2008 N/a
Reyes Rayna $35.00 $35.00 Friday Medium 4/11/2008 N/a
Rodman Johnny $35.00 $35.00 Saturday Medium 4/12/2008 N/a
Roselius Reginald $35.00 $35.00 Saturday Medium 4/12/2008 N/a
Stanton Catrina $35.00 $35.00 Monday Medium 4/7/2008 N/a
Walker Donny $50.00 $50.00 Tuesday Large 4/8/2008 N/a
Watchel Faye $35.00 $35.00 Wednesday Medium 4/9/2008 N/a
Watts Kelly $75.00 $75.00 Friday Commercial 4/11/2008 N/a
Totals $1,015.00 $1,045.00

Revenue Summary Customer Details

Monday $ 120.00 Customer Count by Week: 25
Tuesday $ 190.00
Wednesday $ 110.00
Thursday $ 160.00
Friday $ 225.00
Saturday $ 230.00
Weekly Revenue $ 1,045.00
Monthly Revenue $ 4,180.00
Yearly Revenue $ 29,260.00
Lawn Care by Category

Size Price Category Count Category Revenue

Commercial $75.00 3 $225.00
Large $50.00 6 $315.00
Medium $35.00 9 $320.00
Small $25.00 7 $185.00
 Francisco's Lawn Care

January 28, 2020

Additional
Total Weekly This Week's Remaining
Payment Date Last Name First Name One Time Amount Paid
Charges Total Charges Balance
Fees
4/7/2008 Allbaugh Joshua $35.00 $12.00 $47.00 $47.00 $0.00
4/7/2008 Freeman Jerry $35.00 $35.00 $35.00 $0.00
4/7/2008 Loudermilk Eddie $25.00 $25.00 $25.00 $0.00
4/7/2008 Stanton Catrina $35.00 $35.00 $35.00 $0.00
4/8/2008 Arterburn Jerald $65.00 $65.00 $35.00 $30.00
4/8/2008 Friesen Paul $50.00 $25.00 $75.00 $75.00 $0.00
4/8/2008 Mazza Pamela $25.00 $25.00 $25.00 $0.00
4/8/2008 Walker Donny $50.00 $50.00 $40.00 $10.00
4/9/2008 Bibb Robin $25.00 $50.00 $75.00 $75.00 $0.00
4/9/2008 Grogan Marvel $25.00 $25.00 $25.00 $0.00
4/9/2008 Mcintyre Velma $25.00 $25.00 $25.00 $0.00
4/9/2008 Watchel Faye $35.00 $35.00 $35.00 $0.00
4/10/2008 Bolyard Pat $75.00 $75.00 $75.00 $0.00
4/10/2008 Huang Woody $50.00 $50.00 $50.00 $0.00
4/10/2008 Nazar Robna $35.00 $35.00 $35.00 $0.00
4/11/2008 Bourque Elizabeth $75.00 $75.00 $75.00 $0.00
4/11/2008 Jwang Buyung $40.00 $40.00 $40.00 $0.00
4/11/2008 Reyes Rayna $35.00 $17.00 $52.00 $52.00 $0.00
4/11/2008 Watts Kelly $75.00 $75.00 $75.00 $0.00
4/12/2008 Brodnick David $35.00 $57.00 $92.00 $100.00 ($8.00)
4/12/2008 Demopolos Michael $25.00 $25.00 $25.00 $0.00
4/12/2008 Klisares Joy $50.00 $30.00 $80.00 $80.00 $0.00
4/12/2008 Lessert Linda $50.00 $50.00 $50.00 $0.00
4/12/2008 Rodman Johnny $35.00 $35.00 $35.00 $0.00
4/12/2008 Roselius Reginald $35.00 $105.00 $140.00 $140.00 $0.00
Comments

N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
N/a
Paid in cash. Need to give a credit on next bill.
N/a
N/a
N/a
N/a
N/a
 Francisco's Lawn Care

Loan Details
Loan Amount $12,000
Down Payment 250
Principle $11,750
Percentage 0.05
Years 2
PMT ($515.49)

Amortization Schedule

Additional
Month Toward Interest Toward Principle Balance
Payment

1 $48.96 $466.53 $11,283.47

2 $47.01 $468.47 $10,815.00
3 $45.06 $470.43 $10,344.57
4 $43.10 $472.39 $9,872.18
5 $41.13 $474.35 $9,397.83
6 $39.16 $476.33 $8,921.50
7 $37.17 $478.32 $8,443.18
8 $35.18 $480.31 $7,962.87
9 $33.18 $482.31 $7,480.56
10 $31.17 $484.32 $6,996.24
11 $29.15 $486.34 $6,509.90
12 $27.12 $488.36 $6,021.54
13 $25.09 $490.40 $5,531.14
14 $23.05 $492.44 $5,038.70
15 $20.99 $494.49 $4,544.20
16 $18.93 $496.55 $4,047.65
17 $16.87 $498.62 $3,549.03
18 $14.79 $500.70 $3,048.32
19 $12.70 $502.79 $2,545.54
20 $10.61 $504.88 $2,040.65
21 $8.50 $506.99 $1,533.67
22 $6.39 $509.10 $1,024.57
23 $4.27 $511.22 $513.35
24 $2.14 $513.35 $0.00
 Francisco's Lawn Care

January 28, 2020

Additional Weekly
Last Name First Name Standard Fee
Charges
Allbaugh Joshua $25.00 $10.00
Freeman Jerry $35.00
Loudermilk Eddie $25.00
Stanton Catrina $35.00
Arterburn Jerald $50.00 $15.00
Friesen Paul $50.00
Mazza Pamela $25.00
Walker Donny $50.00
Bibb Robin $25.00
Grogan Marvel $25.00
Mcintyre Velma $25.00
Watchel Faye $35.00
Bolyard Pat $75.00
Huang Woody $50.00
Nazar Robna $35.00
Bourque Elizabeth $75.00
Jwang Buyung $35.00 $5.00
Reyes Rayna $35.00
Watts Kelly $75.00
Brodnick David $35.00
Demopolos Michael $25.00
Klisares Joy $50.00
Lessert Linda $50.00
Rodman Johnny $35.00
Roselius Reginald $35.00
Totals $1,015.00

Revenue Summary Customer Details

Monday $ 120.00 Customer Count by Week: 25
Tuesday $ 190.00
Wednesday $ 110.00
Thursday $ 160.00
Friday $ 225.00
Saturday $ 230.00
Weekly Revenue $ 1,045.00
Monthly Revenue $ 4,180.00
Yearly Revenue $ 29,260.00
 Lawn Care by Category

Size Price Category Count Category Revenue

Commercial $75.00 3 $225.00
Large $50.00 6 $315.00
Medium $35.00 9 $320.00
Small $25.00 7 $185.00
Francisco's Lawn Care

January 28, 2020

Total Weekly Service

Lawn Size Start Date Comments
Charges Day
$35.00 Monday Small 4/7/2008
$35.00 Monday Medium 4/7/2008
$25.00 Monday Small 4/7/2008
$35.00 Monday Medium 4/7/2008
$65.00 Tuesday Large 4/8/2008
$50.00 Tuesday Large 4/8/2008
$25.00 Tuesday Small 4/8/2008
$50.00 Tuesday Large 4/8/2008
$25.00 Wednesday Small 4/9/2008
$25.00 Wednesday Small 4/9/2008
$25.00 Wednesday Small 4/9/2008
$35.00 Wednesday Medium 4/9/2008
$75.00 Thursday Commercial 4/10/2008
$50.00 Thursday Large 4/10/2008
$35.00 Thursday Medium 4/10/2008
$75.00 Friday Commercial 4/11/2008
$40.00 Friday Medium 4/11/2008
$35.00 Friday Medium 4/11/2008
$75.00 Friday Commercial 4/11/2008
$35.00 Saturday Medium 4/12/2008
$25.00 Saturday Small 4/12/2008
$50.00 Saturday Large 4/12/2008
$50.00 Saturday Large 4/12/2008
$35.00 Saturday Medium 4/12/2008
$35.00 Saturday Medium 4/12/2008
$1,045.00
 Anticipated Revenue by Week Day

Saturday; $230.00

Monday; $120.00
Tuesday; $190.00

Friday; $225.00
Wednesday; $110.00

Thursday; $160.00
 Revenue by Lawn Size

Small; $185.00
Commercial; $225.00

Medium; $320.00

Large; $315.00

Commercial Large Medium Small

 Francisco's Lawn Care
Loan Details
Loan Amount $12,000
Down Payment 0
Principle $12,000
Percentage 0
Years 1
PMT ($1,000.00)
Amortization Schedule
Additional
Month Toward Interest Toward Principle
Payment
1 $0.00 $1,000.00
2 $0.00 $1,000.00
3 $0.00 $1,000.00
4 $0.00 $1,000.00
5 $0.00 $1,000.00
6 $0.00 $1,000.00
7 $0.00 $1,000.00
8 $0.00 $1,000.00
9 $0.00 $1,000.00
10 $0.00 $1,000.00
11 $0.00 $1,000.00
12 $0.00 $1,000.00
re

e
Balance

$11,000.00
$10,000.00
$9,000.00
$8,000.00
$7,000.00
$6,000.00
$5,000.00
$4,000.00
$3,000.00
$2,000.00
$1,000.00
$0.00
 Francisco's Lawn Care
Loan Details
Loan Amount $12,000
Down Payment 250
Principle $11,750
Percentage 0.05
Years 2
PMT ($515.49)
Amortization Schedule
Additional
Month Toward Interest Toward Principle Balance
Payment

1 $48.96 $466.53 $11,283.47

2 $47.01 $468.47 $10,815.00
3 $45.06 $470.43 $10,344.57
4 $43.10 $472.39 $9,872.18
5 $41.13 $474.35 $9,397.83
6 $39.16 $476.33 $8,921.50
7 $37.17 $478.32 $8,443.18
8 $35.18 $480.31 $7,962.87
9 $33.18 $482.31 $7,480.56
10 $31.17 $484.32 $6,996.24
11 $29.15 $486.34 $6,509.90
12 $27.12 $488.36 $6,021.54
13 $25.09 $490.40 $5,531.14
14 $23.05 $492.44 $5,038.70
15 $20.99 $494.49 $4,544.20
16 $18.93 $496.55 $4,047.65
17 $16.87 $498.62 $3,549.03
18 $14.79 $500.70 $3,048.32
19 $12.70 $502.79 $2,545.54
20 $10.61 $504.88 $2,040.65
21 $8.50 $506.99 $1,533.67
22 $6.39 $509.10 $1,024.57
23 $4.27 $511.22 $513.35
24 $2.14 $513.35 $0.00
 Francisco's Lawn Care

January 28, 2020

Additional Weekly
Last Name First Name Standard Fee
Charges
Allbaugh Joshua $25.00 $10.00
Arterburn Jerald $50.00 $15.00
Bibb Robin $25.00
Bolyard Pat $75.00
Bourque Elizabeth $75.00
Brodnick David $35.00
Demopolos Michael $25.00
Freeman Jerry $35.00
Friesen Paul $50.00
Grogan Marvel $25.00
Huang Woody $50.00
Jwang Buyung $35.00 $5.00
Klisares Joy $50.00
Lessert Linda $50.00
Loudermilk Eddie $25.00
Mazza Pamela $25.00
Mcintyre Velma $25.00
Nazar Robna $35.00
Reyes Rayna $35.00
Rodman Johnny $35.00
Roselius Reginald $35.00
Stanton Catrina $35.00
Walker Donny $50.00
Watchel Faye $35.00
Watts Kelly $75.00
Totals $1,015.00

Revenue Summary Customer Details

Monday $ 120.00 Customer Count by Week: 25
Tuesday $ 190.00
Wednesday $ 110.00
Thursday $ 160.00
Friday $ 225.00
Saturday $ 230.00
Weekly Revenue $ 1,045.00
Monthly Revenue $ 4,180.00
Yearly Revenue $ 29,260.00
 Lawn Care by Category

Size Price Category Count Category Revenue

Commercial $75.00 3 $225.00
Large $50.00 6 $315.00
Medium $35.00 9 $320.00
Small $25.00 7 $185.00
Francisco's Lawn Care

January 28, 2020

Total Weekly Service

Lawn Size Start Date Comments
Charges Day
$35.00 Monday Small 4/7/2008
$65.00 Tuesday Large 4/8/2008
$25.00 Wednesday Small 4/9/2008
$75.00 Thursday Commercial 4/10/2008
$75.00 Friday Commercial 4/11/2008
$35.00 Saturday Medium 4/12/2008
$25.00 Saturday Small 4/12/2008
$35.00 Monday Medium 4/7/2008
$50.00 Tuesday Large 4/8/2008
$25.00 Wednesday Small 4/9/2008
$50.00 Thursday Large 4/10/2008
$40.00 Friday Medium 4/11/2008
$50.00 Saturday Large 4/12/2008
$50.00 Saturday Large 4/12/2008
$25.00 Monday Small 4/7/2008
$25.00 Tuesday Small 4/8/2008
$25.00 Wednesday Small 4/9/2008
$35.00 Thursday Medium 4/10/2008
$35.00 Friday Medium 4/11/2008
$35.00 Saturday Medium 4/12/2008
$35.00 Saturday Medium 4/12/2008
$35.00 Monday Medium 4/7/2008
$50.00 Tuesday Large 4/8/2008
$35.00 Wednesday Medium 4/9/2008
$75.00 Friday Commercial 4/11/2008
$1,045.00
 Francisco's Lawn Care
January 28, 2020
Additional
Last Name First Name Standard Fee Weekly
Charges
Allbaugh Joshua $35.00 $10.00
Arterburn Jerald $60.00 $15.00
Bibb Robin $35.00
Bolyard Pat $90.00
Bourque Elizabeth $90.00
Brodnick David $45.00
Demopolos Michael $35.00
Freeman Jerry $45.00
Friesen Paul $60.00
Grogan Marvel $35.00
Huang Woody $60.00
Jwang Buyung $45.00 $5.00
Klisares Joy $60.00
Lessert Linda $60.00
Loudermilk Eddie $35.00
Malcom Loretta $60.00 $15.00
Mazza Pamela $35.00
Mcintyre Velma $35.00
Nazar Robna $45.00
Orosco Amilso $90.00
Popoola Rajesh $45.00
Reyes Rayna $45.00
Rishel Ravi $45.00 $25.00
Rodman Johnny $45.00
Roselius Reginald $45.00
Stanton Catrina $45.00
Huston Caden $35.00 $10.00
Walker Donny $60.00
Watchel Faye $45.00
Watts Kelly $90.00
Totals $1,555.00

Revenue Summary Customer Details

Monday $ 160.00 Customer Count by Week: 30
Tuesday $ 440.00
Wednesday $ 265.00
Thursday $ 195.00
Friday $ 275.00
Saturday $ 290.00
Weekly Revenue $ 1,635.00
Monthly Revenue $ 6,540.00
Yearly Revenue $ 45,780.00
Lawn Care by Category
Size Price Category Count Category Revenue
Commercial $90.00 4 $360.00
Large $60.00 7 $450.00
Medium $45.00 11 $525.00
Small $35.00 8 $300.00
rancisco's Lawn Care
January 28, 2020

Total Weekly Service

Lawn Size Start Date Comments
Charges Day

$45.00 Monday Small 4/7/2008

$75.00 Tuesday Large 4/8/2008
$35.00 Wednesday Small 4/9/2008
$90.00 Thursday Commercial 4/10/2008
$90.00 Friday Commercial 4/11/2008
$45.00 Saturday Medium 4/12/2008
$35.00 Saturday Small 4/12/2008
$45.00 Monday Medium 4/7/2008
$60.00 Tuesday Large 4/8/2008
$35.00 Wednesday Small 4/9/2008
$60.00 Thursday Large 4/10/2008
$50.00 Friday Medium 4/11/2008
$60.00 Saturday Large 4/12/2008
$60.00 Saturday Large 4/12/2008
$35.00 Monday Small 4/7/2008
$75.00 Tuesday Large 5/6/2008
$35.00 Tuesday Small 4/8/2008
$35.00 Wednesday Small 4/9/2008
$45.00 Thursday Medium 4/10/2008
$90.00 Tuesday Commercial 5/6/2008
$45.00 Wednesday Medium 5/7/2008
$45.00 Friday Medium 4/11/2008
$70.00 Wednesday Medium 5/7/2008
$45.00 Saturday Medium 4/12/2008
$45.00 Saturday Medium 4/12/2008
$45.00 Monday Medium 4/7/2008
$45.00 Tuesday Small 5/6/2008
$60.00 Tuesday Large 4/8/2008
$45.00 Wednesday Medium 4/9/2008
$90.00 Friday Commercial 4/11/2008
$1,635.00
 Francisco's Lawn Care

January 28, 2020

Additional Weekly
Last Name First Name Standard Fee
Charges
Allbaugh Joshua $35.00 $10.00
Arterburn Jerald $60.00 $15.00
Bibb Robin $35.00
Bolyard Pat $90.00
Bourque Elizabeth $90.00
Brodnick David $45.00
Demopolos Michael $35.00
Freeman Jerry $45.00
Friesen Paul $60.00
Grogan Marvel $35.00
Huang Woody $60.00
Jwang Buyung $45.00 $5.00
Klisares Joy $60.00
Lessert Linda $60.00
Loudermilk Eddie $35.00
Mazza Pamela $35.00
Mcintyre Velma $35.00
Nazar Robna $45.00
Reyes Rayna $45.00
Rodman Johnny $45.00
Roselius Reginald $45.00
Stanton Catrina $45.00
Walker Donny $60.00
Watchel Faye $45.00
Watts Kelly $90.00
Totals $1,280.00

Revenue Summary Customer Details

Monday $ 160.00 Customer Count by Week: 25
Tuesday $ 230.00
Wednesday $ 150.00
Thursday $ 195.00
Friday $ 275.00
Saturday $ 290.00
Weekly Revenue $ 1,310.00
Monthly Revenue $ 5,240.00
Yearly Revenue $ 36,680.00
 Lawn Care by Category

Size Price Category Count Category Revenue

Commercial $90.00 3 $270.00
Large $60.00 6 $375.00
Medium $45.00 9 $410.00
Small $35.00 7 $255.00
Francisco's Lawn Care

January 28, 2020

Total Weekly Service

Lawn Size Start Date Comments
Charges Day
$45.00 Monday Small 4/7/2008
$75.00 Tuesday Large 4/8/2008
$35.00 Wednesday Small 4/9/2008
$90.00 Thursday Commercial 4/10/2008
$90.00 Friday Commercial 4/11/2008
$45.00 Saturday Medium 4/12/2008
$35.00 Saturday Small 4/12/2008
$45.00 Monday Medium 4/7/2008
$60.00 Tuesday Large 4/8/2008
$35.00 Wednesday Small 4/9/2008
$60.00 Thursday Large 4/10/2008
$50.00 Friday Medium 4/11/2008
$60.00 Saturday Large 4/12/2008
$60.00 Saturday Large 4/12/2008
$35.00 Monday Small 4/7/2008
$35.00 Tuesday Small 4/8/2008
$35.00 Wednesday Small 4/9/2008
$45.00 Thursday Medium 4/10/2008
$45.00 Friday Medium 4/11/2008
$45.00 Saturday Medium 4/12/2008
$45.00 Saturday Medium 4/12/2008
$45.00 Monday Medium 4/7/2008
$60.00 Tuesday Large 4/8/2008
$45.00 Wednesday Medium 4/9/2008
$90.00 Friday Commercial 4/11/2008
$1,310.00