Mikasa Dimpleball MVA300 3,595.

00
1797.5
Basketball: Basketball:

Molten GM7X 1,525.50

762.75

WILSON NCAA Street Shot WTB0945XB 1,775.00

887.5

Spalding Jam Session Jr. 425

212.5
Badminton: Badminton:

Nassau Expert Speed Badminton Racket 1,195.00

597.5

Prince Badminton Racket Magic Cube Blue

3,216.50
II

1608.25
Boxing: Boxing:

Titans Gloves 1,020.00

510

Titans Handwraps 220

110
Lonsdale 1,999.00
999.5

UFC Focus Mitt 2,100.00

1050

Toby’s Cylinder Knock-Out Mini Punching 775

387.5

Titans Head Gear 1,596

798
 Titans Body Protector 2,220.00
1110

UFC Filled Heavy Bag 80LBS 4,600.00

2300
Cycling: Cycling:

Exustar Bicycle Helmet 1,995.00

997.5

Keysto KA 007 Elevate - 21 Speed 7,995.00

3997.5

Keysto KA008 26” - 24 Speed 7,995.00

3997.5

SGM Hyper Bike with Balancer 3,820.75

1910.375

Trinx Dolphin 1.0 Folding Bike 7,352.50

3676.25

SGM Bronco MTB with Balancer 3,820.75

1910.375

Trinx Dolphin 2.0 20” - 7 Speed 10,620.75

5310.375
Tennis: Tennis:

Wilson Blade 98 18X20 11,649.00

5824.5

Wilson Nemesis Pro 100 3 4,859.00

2429.5
 Wilson Tennis Racket Pro Staff RF97 2 15,675.00

7837.5

Wilson Surge Open 103 Tennis Racket 2 3,535.00

1767.5

Nittaku Table Tennis Brave FL200 Bat 409.5

204.75

Slazenger Wimbledon WIMHYD AP 4 Balls 372

186

Toby’s Insta-Play 3in1

1,396.50
Badminton/Tennis/Volleyball Net

698.25
0
Musical Instruments Musical Instruments

Guitar: Guitar:
Kala 11,800 5900
Fernando 3,100
1550
Fender 25,400 12700
Piano: Piano:
Yamaha 10,000 5000
Casio 13,995 6997.5
Drums: Drums:

Fernando 21,100
10550
Ludwig 73,350 36675
Amplifier: Amplifier:
Laney 6,850 3425
Orange 8,670 4335
Marshall 12,600 6300
 Appliances Appliances
Rice Cooker: Rice Cooker:
Tiger 6,500.00 3250
Black + Decker 1,600.00
800
Hanabishi 1,484.00 742
Imarflex 8,000.00 4000
Electric Fan: Electric Fan:
Asahi 1,459.00 729.5
Hanabishi 700 350
STANDARD 1,350.00
675
Imarflex 1,550.00 775
TV: TV:
Samsung 10,999.00 5499.5
Sony 13,859.00 6929.5
LG 15,500.00 7750
PANASONIC 12,495.00
6247.5
HISENSE 14,800.00 7400
TCL 11,596.00 5798

Camera Camera
DSLR: DSLR:

Nikon D850 130,000.00

65000

Canon EOS 5D Mark IV 85,800.00

42900
Nikon D500 68,500.00
34250
Nikon D7500 42,500.00
21250
Filmmaking Cameras: Filmmaking Cameras:

Blackmagic URSA Mini Pro 419,895.00

209947.5

Canon EOS C200B 450,000.00

225000

Canon EOS C100 Mark II 222,000.00

111000
179.75 539.25 89.875
0

76.275 228.825 38.1375

17.75 53.25 44.375

4.25 12.75 10.625

0 0 0

11.95 35.85 29.875

32.165 96.495 80.4125

0 0 0

10.2 30.6 25.5

2.2 6.6 5.5

19.99 59.97 49.975

21 63 52.5

7.75 23.25 19.375

15.96 47.88 39.9

 22.2 66.6 55.5

46 138 115
0 0 0

19.95 59.85 49.875

79.95 239.85 199.875

79.95 239.85 199.875

38.2075 114.6225 95.51875

73.525 220.575 183.8125

38.2075 114.6225 95.51875

106.2075 318.6225 265.51875

0 0 0

116.49 349.47 291.225

48.59 145.77 121.475

 156.75 470.25 391.875

35.35 70.7 88.375

4.095 8.19 10.2375

3.72 7.44 9.3

13.965 27.93 34.9125

0

0
0
177 708 295

46.5 186 77.5

381 1524 635
0 0 0
150 600 250
209.925 839.7 349.875
0 0 0

316.5 1266 527.5

1100.25 4401 1833.75
0 0 0
102.75 411 171.25
130.05 520.2 216.75
189 756 315
 130 130 162.5

32 32 40
29.68 29.68 37.1
160 160 200
0 0
29.18 58.36 36.475
14 28 17.5

27 54 33.75
31 62 38.75
0 0
219.98 439.96 274.975
277.18 277.18 346.475
310 620 387.5

249.9 249.9 312.375

296 296 370
231.92 231.92 289.9

3250 6500 3250

2145 4290 2145

1712.5 3425 1712.5

1062.5 1062.5 1062.5

0 0 0

10497.375 10497.375 10497.375

11250 11250 11250

5550 5550 5550

41590.5875 60245.838
FIRST YEAR
PROFIT SOURCES PHP Estimated Users:

Priority Listing 145,258.94 Lender

Brand Promotion 153 Borrower

Protection Fee 72,631.47 Estimated Views:

Commissioning Fee 41,590.59 Ad views
Service Fee 72,631.47
Total Profit 332,265.47
Items Lent
(Category)
INCOME STATEMENT PHP Sports

Total Profit 332,265.47 Musical Instruments

Last Year's Loss 0 Appliances

Direct and Indirect 417,262.39 Camera
Employee Salary 0
Total Expenses 417,262.39
Net Income -84,996.92
 300

150

150

Estimated Views:
3000

Estimated number of
items lent
80

40

20
10
 Service Prices Price (PHP)
COMMISSION FEE
Sports:
Volleyball:

Mikasa Dimpleball MVA300 3,595.00

Basketball:

Molten GM7X 1,525.50

WILSON NCAA Street Shot WTB0945XB 1,775.00

Spalding Jam Session Jr. 425

Badminton:

Nassau Expert Speed

1,195.00
Badminton Racket

Prince Badminton Racket

3,216.50
Magic Cube Blue II

Boxing:

Titans Gloves 1,020.00

Titans Handwraps 220

Lonsdale 1,999.00

UFC Focus Mitt 2,100.00

Toby’s Cylinder Knock-Out Mini
775
Punching

Titans Head Gear 1,596

Titans Body Protector 2,220.00

UFC Filled Heavy Bag 80LBS 4,600.00

Cycling:

Exustar Bicycle Helmet 1,995.00

Keysto KA 007 Elevate - 21

7,995.00
Speed

Keysto KA008 26” - 24 Speed 7,995.00

SGM Hyper Bike with Balancer 3,820.75

Trinx Dolphin 1.0 Folding Bike 7,352.50

SGM Bronco MTB with

3,820.75
Balancer

Trinx Dolphin 2.0 20” - 7 Speed 10,620.75

Tennis:
 Wilson Blade 98 18X20 11,649.00

Wilson Nemesis Pro 100 3 4,859.00

Wilson Tennis Racket Pro Staff

15,675.00
RF97 2

Wilson Surge Open 103 Tennis

3,535.00
Racket 2

Nittaku Table Tennis Brave

409.5
FL200 Bat

Slazenger Wimbledon WIMHYD

372
AP 4 Balls

Toby’s Insta-Play 3in1

Badminton/Tennis/Volleyball 1,396.50
Net

Musical Instruments

Guitar:
Kala 11,800

Fernando 3,100

Fender 25,400
Piano:
Yamaha 10,000
Casio 13,995
Drums:
 Fernando 21,100

Ludwig 73,350
Amplifier:
Laney 6,850
Orange 8,670
Marshall 12,600

Appliances
Rice Cooker:
Tiger 6,500.00

Black + Decker 1,600.00

Hanabishi 1,484.00
Imarflex 8,000.00
Electric Fan:
Asahi 1,459.00
Hanabishi 700

STANDARD 1,350.00

Imarflex 1,550.00
TV:
Samsung 10,999.00
Sony 13,859.00
LG 15,500.00

PANASONIC 12,495.00

HISENSE 14,800.00
TCL 11,596.00

Camera
DSLR:

Nikon D850 130,000.00

Canon EOS 5D Mark IV 85,800.00

Nikon D500 68,500.00

Nikon D7500 42,500.00

Filmmaking Cameras:

Blackmagic URSA Mini Pro 419,895.00

Canon EOS C200B 450,000.00

Canon EOS C100 Mark II 222,000.00