_____________________________________________________________________________________________________________________

FEASIBILITY STUDY
1. BILLS PAYMENT
Outlet will earn P3.00 to P10.00 in every transaction per bill.
Assuming:
You have at least 2,000 Households under the vicinity of the area.

Each household has at least 3 to 5 bills.

2,000 Households x 3 Bills = 6,000 Bills
6, 000 Bills x P3.00 Income per bills

INCOME = P18,000/Month

2. REMITTANCES
Send & Receive money remittances THRU WESTERN UNION (Local and International),
SMART PADALA & G-CASH TRANSFER.
Outlet will earn 10% of the service charge of Sending and 10% of Pay out.

Assuming:

You have 20 transactions per day and service charge of P150.00

P150.00 service charge x 10% = P15.00

P15.00 income of an outlet per transaction depends on the principal amount
P15.00 x 20 transactions/day = P300.00/day
P300.00 x 30days

INCOME = P9, 000/Month

3. AIRLINE TICKETING
Outlet can book Domestic and International Flights (can raise the service charge through our online
system)

INTERNATIONAL
Outlets will earn P1, 000.00 per ticket.

DOMESTIC
Outlets will earn P300.00 per ticket.

Assuming:
One-way
10 tickets sold/month x P1, 000.00 = P10, 000.00/month
20 tickets sold/month x P300.00 = P6, 000.00/month

INCOME = P16, 000/Month

4. BUS TICKETING
Outlets can earn Service Charge of P50.00 per ticket.

Assuming:
One-way booking

30 tickets sold/month x P50.00 = P1,500/month

5. HOTEL BOOKINGS
Outlets can earn Service Charge of P500.00 per night

Assuming:

30 bookings x P500.00 = P15,000/month

6. HOLIDAY BOOKINGS
Outlets can earn Service Charge of P500.00 per booking

Assuming:

30 bookings month x P500.00 = P15,000/month

7. PREPAID E-LOADING
SELLING ELECTRONIC LOAD VIA END USER 
Outlet can earn up to 13% (Retail; E-LOAD) 
Sell E-Load:  1000.00 per day per network x 13% percentage for retailing via end-users
            
P130 (income for retailing via end-users)
P130 x 30 days= P3,900

SMART: P3,900
GLOBE: P3,900
SUN: P3,900

TOTAL:   P11,700/month

8. DELIVERY SERVICE
• Domestic

• International

• Same Day Delivery (Metro Manila)

Outlet will earn P20.00 per pouch for metro manila delivery.
Assuming you have 15 pouches transaction per day.
P20 x 15 transactions/day = P300.00/day
P300 x 30days = P9,000/Month
Outlet will earn P300 pesos per pouch for International delivery.
Assuming you have 2 pouches transaction per day.
P300 x 2 transactions/day = P600.00/day
P600 x 30days = P18,000/Month

INCOME = P27,000

PROJECTED GROSS INCOME

Services Income
1) Bills Payment P18,000
2) Remittances / Money Transfers P9,000
3) Airline Ticketing P16,000
4) Bus Ticketing P1,500
5) Hotel Bookings P15,000
6) Holiday Bookings P15,000
7) Prepaid E-loading P11,700
8) Delivery Services P27,000
Total P113,200

LESS EXPENSES                    

P113,200 – P44,000 =
RENT P10,000
UTILITIES                              P10,000
SALARY OF STAFF(2)      P16,000 P69,200
OPERATIONAL EXPENSES   P5,000
NET INCOME PER MONTH
DSL                                       P3,000
TOTAL EXPENSES    P44,000

NOTE:
Return of Investment (R.O.I) varies significantly depending on:

 Outlet Location(competition in the area)

  Marketing Strategy (commissions for agents or man power)

 Customer service satisfaction

 Pricing and control of expenses

CONTACT PERSON:

MR. MICHAEL JORDAN TIU

Franchise Head Consultant

MOBILE NOS. / TEL NO.:

0917-589-8946 / 02-577-8946

EMAIL ADDRESS:
uxpressfranchise@yahoo.com

WEBISTE:
http://8uwin8.org/uxpress/?id=mjtiu

Official FACEBOOK PAGE:

https://www.facebook.com/uxpressbusiness

_________________________________________________________________________________________________________
Office Address:
U-WIN MARKETING AND TRADING INC.
Unit 8 2nd Floor Winland Tower Tomas Morato St. Quezon City

(In between E.Rodriguez Avenue and Kamuning Road)

Landmark: Shell station, Ministop and Petron