Super pHresh
By: Neel Kapadia, Tiyree Webb, Ruben Seifert
Problem
Benefits and Uses of Variable pH Water:
Acidic Water
5-6
Purified Water
7
Alkaline (Basic) Water
8-10
Our Solution
Storyboard
Assumptions
MVP
MVP Continued
Prototype Survey
Survey Questions:
Our Target Market
Business Model
The Super pHresh Water Filter:
Business Model Continued
Super pHresh Filter replacement Subscription:
Market Research
Market Information:
Unit market share by region
Consumer Trends:
Market Size & Segmentation:
TAM = 233m
SAM = 151m
Target Market = 11.06m
SWOT Analysis:
Strengths | Weaknesses |
|
|
Opportunities | Threats |
|
|
Competitor Comparison Matrix:
Company | pH Range | Self-Clean (Y/N) | Easy Install (Y/N) | Filter Pricing ($) | Filter Life (months) | Useful Life (yrs) | Pricing |
Super pHresh | 5-10 | Y | Y | $55 | 12 | 6 | $600 |
Aqua Ionizer Deluxe 9.0 | 3-11.5 | Y | Y | $59.95 | 4-6 | 7 | $3,295 |
Kangen Water Machine Leveluk K8 | 2.5-11.5 | Y | Y | $120 | 6 | 6 | $4,860.50 |
Tyent Water Ionizer Machine | 1.7-12 | Y | N | $60 | 6 | 6 | $4,250.00 |
Expense Forecast (Headcount, Quarterly)
Resource Category | Q1Y1 | Q2Y1 | Q3Y1 | Q4Y1 | Q1Y2 | Q2Y2 | Q3Y2 | Q4Y2 |
CEO | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Senior Engineers | - | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
Engineers | - | - | - | 4 | 4 | 4 | 4 | 4 |
Technicians | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Subtotal Engineering | - | 4 | 4 | 9 | 9 | 9 | 9 | 9 |
CMO | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Marketing and Sales | - | - | - | 1 | 3 | 3 | 4 | 4 |
CFO | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
TOTAL HEADCOUNT | 3 | 7 | 7 | 13 | 15 | 15 | 16 | 16 |
Expense Forecast (Expenses, Quarterly) ($000)
Resource Category | Q1Y1 | Q2Y1 | Q3Y1 | Q4Y1 | Q1Y2 | Q2Y2 | Q3Y2 | Q4Y2 |
TOTAL HEADCOUNT | 3 | 7 | 7 | 13 | 15 | 15 | 16 | 16 |
Headcount Salary* | $37.5 | $87.5 | $87.5 | $162.5 | $187.5 | $187.5 | $200 | $200 |
Sales & Marketing | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
Tools and Hardware | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
Software | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
Equipment & Salary Subtotal | $42.5 | $92.5 | $92.5 | $168.5 | $193.5 | $193.5 | $206 | $206 |
COGS** | 0 | 0 | 0 | 60 | 120 | 300 | 450 | 600 |
Rent*** | 1.5 | 1.5 | 1.5 | 9 | 9 | 9 | 9 | 9 |
Misc (Utilities, Insurance, etc.)**** | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
Total Expenses | $44.75 | $94.75 | $94.75 | $238.25 | $323.25 | $503.25 | $665.75 | $815.75 |
Quarterly Burn Rate
Expense Forecast (Assumptions)
* Salary cost forecast assumes a $50k annual salary per person
** COGS (Cost of Goods Sold) based on a gross margin of 50%
*** Rent cost forecast assumes a $500 monthly cost for office space and a $2,500 monthly cost for manufacturing facilities (starting in Q4Y1)
**** Misc costs assumes a $900/yr cost for utilities, a $700/yr cost for insurance, and a $1400/yr cost for misc. costs
Expense & Revenue Projection
| Q1Y1 | Q2Y1 | Q3Y1 | Q4Y1 | Q1Y2 | Q2Y2 | Q3Y2 | Q4Y2 |
Revenue | 0 | 0 | 0 | $120,000 | $240,000 | $600,000 | $900,000 | $1,200,000 |
Total Expenses | $(44,750) | $(94,750) | $(94,750) | $(238,250) | $(298,250) | $(478,250) | $(665,750) | $(815,750) |
Net Income (Net Profit) | $(44,750) | $(94,750) | $(94,750) | $(118,250) | $(58,250) | $121,750 | $234,250 | $384,250 |
Total Cash (Debt) | $(44,750) | $(139,500) | $(234,250) | $(352,500) | $(410,750) | $(289,000) | $(54,750) | $329,500 |
Deepest Hole = $ in Q1Y2
Investment Needed = $520,000
Break-Even After: Q1Y2
Profitable After: Q3Y2
Our Team
Neel Kapadia: Chief Marketing Officer (CMO)
�Tiyree Webb: Chief Financial Officer (CFO)
Ruben Seifert: Chief Executive Officer (CEO)
Works Cited
Global Market Research and Industry Analysis. (n.d.). https://www.reportsmonitor.com/report/477983/Water-Ionizer-Market.
5 Gallon Water Delivery Service: Home & Office. ReadyRefresh. (n.d.). https://www.readyrefresh.com/en/gallon-quick-shop.
Plastic Bottles | Habits of Waste. (2021). Retrieved 2 July 2021, from https://habitsofwaste.org/call-to-action/plastic-bottles/
Plastics: Material-Specific Data | US EPA. (2017). Retrieved 3 July 2021, from https://www.epa.gov/facts-and-figures-about-materials-waste-and-recycling/plastics-material-specific-data
Water Delivery. Culligan Water. (n.d.). https://www.culligan.com/service/water-delivery
Thank You!
We will now take questions and feedback