Youth Stars Position 9/19/2017 4-3-3

Raymond Fredie 3 GK
Lawrence Asprer 3 CF
Eval Gadiel 3 SLM
Paolo Paul 3 IF/LW
Jayson Mar 3 LW/IF 14
 L

820.2 410.1 136.7

Popularity 1367 18.29 692.645 69264.5

Installed Need Need Cost Sales 40% Tax

Capacity 60000

Chair 36000 25500 10500 105 €16.80 Php51,000.00

Armchair 18000 12300 5700 57 €25.65 Php73,800.00

VIP Seats 6000 4100 1900 90 €72.00 Php41,000.00

Total 60000 41900

Grass Q2 €114.45 Php165,800.00 Php66,320.00

30 €4.80

0 €0.00
Victory Bonus 19,313.03
0 €0.00 Php99,480.00
Sponsor 1000
€4.80 119,793.03

Player Wage 34207.7

Coaches Wage
Match Bonus 5,322.62
39,530.32

Net Income ₱80,262.71

Yearly Income ₱1,203,940.68
in Gold 2799.86
Euro rate 164.1617 in Euro 17.06

Page 2
 L

12/15/16 12/26/16

Exchange Rate Attendance 01/13/17

php to gold 47150 47640 49860

29916 29916

14958 44874

4986 24930
430 99720 34902 64818

Php99,480.00
231.3488372093 GOLD

20000 12000 6000 2000

2 6 10
24000 36000 20000 80000

12248.155
9649.972
5,322.62
27,220.75
level 4 cost
steel 440 8.8
wood 220 2.2
glass 300 3
14

Page 3
 Level Steel Glass Wood Gold
aDMIN 3 105 90 78 150
0.02 0.01 0.01
€ 2.10 € 0.90 € 0.78 € 3.78 Total Euro

Car Park 4 82 41 56 75
0.02 0.01 0.01
€ 1.64 € 0.41 € 0.56 € 2.61 Total Euro

5 550 375 275 500

0.02 0.01 0.01
€ 11.00 € 3.75 € 2.75 € 17.50 Total Euro

Level Steel Glass Wood Q3 pitch Gold

Training 5 334 0 800 0
0.02 0.01 0.01 0.75
€ 6.68 € -00 € 8.00 € -00 € 14.68 Total Euro

5 650 0 800
0.02 0.01 0.01
€ 13.00 € -00 € 8.00 € 21.00 Total Euro
 Level Steel Glass Wood Gold
Resto 4 300 480 620
0.02 0.01 0.01
Total Euro € 6.00 € 4.80 € 6.20 € 17.00 Total Euro

5 0 0 0
0.02 0.01 0.01
€ -00 € -00 € -00 € -00 Total Euro
Level 4 - 2500 parking spaces for 50 000 supporters

Total Euro

Level 5 - 6000 parking spaces for 120 000 supporters

Total Euro

Total Euro

Total Euro
Youth Stars Position 9/19/2017 4-2-4
Tibay Ckim 2 FLB 16
Elzio Robert 2 CM 15
Ephraim Azures 2 IF/LW 15

Leufard Petronilo 2 LW 15
Ong Villarico 2 CF 15
Escopel Jumar 2 IF 14
Prabhat Garceron 3 CF/RW 14
Zenitram Cedie 3 IF 13
Padasan Milano 2 CB 15

Anthony Nagita 4 GK 14 11/30/2003

Udtojan Erwin 4 RW/IF 15 1/22/2002
 Seniors Stars Position
30 Bandy Mihaly 3 CB/SW 23
67 Emmanuel Canajawa 3 RW/IF 18
1 Ainsley Jairus 3 GK 24
36 Roland Amos 3 FLB/WLB
2 LW
2 CF
2 IF
3 CF/RW
3 IF
2 CB

4 GK
4 RW/IF
 P

Popularity 1500 18.29 759.145 75914.5

Installed Need Need Cost Sales 40% Tax

Capacity 100000

Chair 60000 55000 5000 50 €8.00 Php110,000.00 Php192,500.00

Armchair 30000 25900 4100 41 €18.45 Php155,400.00 Php271,950.00

VIP Seats 10000 8600 1400 14 €11.20 Php86,000.00 Php150,500.00

Total 100000 89500

Grass Q2 €37.65 Php351,400.00 Php140,560.00

30 €4.80

10 €4.50
Victory Bonus 11,633.27
4 €3.20 Php210,840.00
Sponsor 2000
€12.50 224,473.27

Player Wage 120698.6

Coaches Wage 0
Match Bonus 0.00
120,698.60
87287 attendnance ticket price
52372 chair 3.5 Net Income ₱103,774.67
26186 armchair 10.5 Season Income ₱1,556,620.05
8728 vip 17.5 in Gold 2993.50
1500 max popularity Euro rate 165 in Euro 18.14
1485
decree 1%
MAX TICKET ATTENDED
90000 56250 52000 182000 For 30 Days ₱3,620,958.00
45000 26250 25900 271950 15 Home Games ₱3,162,600.00
15000 vip 9750 8600 150500 Season Bonus ₱808,256.00
604450 Income ₱458,358.00
Net Income ₱1,266,614.00

Page 8
 P

12/15/16 12/26/16

Exchange Rate Attendance 01/13/17

php to gold 47150 47640 49860

₱614,950.00 ₱245,980.00 29916 29916

₱368,970.00
14958 44874

4986 24930
520 99720 34902 64818

Php210,840.00
405.46153846154 GOLD

20000 12000 6000 2000

2 6 10
24000 36000 20000 80000

120698.6

30 days
3620958
level 4 cost
steel 440 8.8
wood 220 2.2
glass 300 3
14

Gold Euro
-881.46 -5.34

Page 9
 87287 attendnance ticket price ticker price
52372 chair 3.5 2
26186 armchair 10.5 6
8728 vip 17.5 10
1500 max popularity Euro rate
decree 1% 1485

ATTENDANCE
MAX TICKET ACTUAL Max Price
Chair 90000 180000 ₱315,000.00 56250 ₱196,875.00 55000 ₱192,500.00
ArmChair 45000 270000 ₱472,500.00 26250 ₱275,625.00 25900 ₱271,950.00
VIP 15000 150000 ₱262,500.00 9750 ₱170,625.00 8600 ₱150,500.00
150000 600000 ₱1,050,000.00 92250 ₱643,125.00 89500 ₱614,950.00

Today's Game
89,646.60 ₱179,293.20
44,823.30 ₱268,939.80
14,941 ₱149,411.00
149411 ₱597,644.00
 Chair Arm Chair VIP
0.16 0.45 0.8
60.8 85.95 51.2

ANCE
Normal Price
55000 ₱110,000.00 1250 12.5 2
25900 ₱155,400.00 350 3.5 1.575
8600 ₱86,000.00 1150 11.5 9.2
89500 ₱351,400.00 EUR 12.78

Season Bonus
979834.422
Chair Arm Chair VIP
90000 45000 15000
52000 25900 8600
38000 19100 6400
380 191 64
 Sheet3

HQ CATERING STOCKS BUY PRICE LICENSE COFFEE BEANS

Q1 Q2 Q3
40 120 200 P
GRAPES 216.55 2.44 2 6 L
WHEAT FLOUR 339.55 0.96 2 6
MEAT 230.22 1.92 4 12
COFFEE BEANS 1.67 249.84 0.16 0.47
PROCESSED MILK 258.11 1.12 4 12
GINSENG 3.26 31.46

218.06 100
FABRICS 17.445 1
LEATHER 8.722 0.5

Page 13
 Sheet3

ANS

224.51 5400 24.0523807 0.339

152.25 5400 0.271

Page 14
Wine Shop Cow Farm

Productivity 60 207.98333 8 27.731111 Productivity 5

Needed Needed
Materials Materials
Grapes 2 kg 55.462222 None

Upgrade Upgrade
 Pitch

207.983333 8 332.773333 Productivity 500 207.98333 8 3.327733

Needed
Materials
Fertilizer 100 6.6554667

Upgrade
 Sheet4

FORMATION FORWARD MIDFIELD DEFENDE

5-3-2 CF CF CM CM CM WRB CB

Page 17
 Sheet4

DEFENDERS GK

SW CB WLB GK

Page 18
 Sheet5

TRAINING GROUNDS LEVEL 5

STEEL 650 0.02 13
WOOD 800 0.01 8
PITCH Q3 = 1000 10 1.9 19
EURO 40

Page 19
You had a theoretical attendance to your team's match of 6057 VIP, 18171 armchairs and 36342 chairs.
Due to the ticket price you set, 6057 supporters wanted to buy VIP tickets, 18171 wanted to buy armchair tickets an
On account of the seats you installed, you have sold 6057 VIP tickets, 18171 armchair tickets and 36342 chairs tick
DATE
4/26/17
MAX STADIUM
VIP 6057 10 60570 6300 10 63000
ARMCHAIR 18171 6 109026 18700 6 112200
CHAIR 36342 2 72684 37400 2 74800
242280 250000
0.4 0.4
96912 100000
145368 150000
57040
VIP 5704 10 57040
ARMCHAIR 17112 6 102672
CHAIR 34224 2 68448
228160
0.4
91264
136896

Game 1 145368
Game 2 136896
Total 282264
36342 chairs.
o buy armchair tickets and 36342 wanted to buy chairs tickets.
ets and 36342 chairs tickets, receiving a total of 242,280.00 PHP.

Apr-26 282264
 Apr-27

VIP 2223 10 22230 3000 10 30000

ARMCHAIR 6669 6 40014 9000 6 54000
CHAIR 13338 2 26676 18000 2 36000
88920 120000
0.4 0.4
35568 48000
53352 72000
20420
VIP 2042 10 20420
ARMCHAIR 6126 6 36756
CHAIR 12144 2 24288
81464
0.4
32585.6
48878.4

Game 1 53352
Game 2 48878.4
Total 102230.4
Apr-27 102230.4