INVESTMENTS
HEMP FARMS
Uruguay
ELIXIOLAB Co. Farms Outdoor Harvest Yields 34,000 kg of Hemp Dried Flower at $0.15 Cost per Gram
HIGHLIGHTS
-
Sep 2022- Oct 2027 (Concession, ltd, contract)
-
ROI 2 years (oct 2024)
-
150,000 kg of raw flower harvested (2026) / 5 Phases / Business Model A
-
200 Acres / 80 ha (2022-2027) / 5 Phases
-
19,000 kg raw per 25 acres flower hemp yield in Phase 1 (A1), in a good/optimal harvest(700grams of raw flowers per plant)
-
$0.15 cash cost per gram to harvest (unaudited) all-in cash cost per gram to harvest, including facility capital costs (unaudited), dry process and Taxes
-
Best international seeds: Cannabis Sativa L feminized strains CBD 15%, THC <0.5%, CBG, CBC, Terpenes...
-
Quality assurance testing to date is successful, including for microbial content, pesticides and contaminants
-
Riverside farm, high quality and unlimited water, easy access, free of heavy metals and pollutants.
-
Optimal natural PH and nutriets,
-
Subtropical weather, great sunnlight. South Hemisphere: Sept/oct(sowing) - Mar/Apr(harvest)
-
250.000 usd(20%) min ammount needed for first year, kickstarter the project and development.
-
Elixiolab Cooperative Inc will provide Full support: Know-how, contacts, impo/expo, government permits and authorizations, hr, marketing, accountancy, web, ecc
-
Company/Project Goals: + quality / quantity (optimize yields)
Sell: High Quality Hemp Flowers, Full Spectrum CBD(CO2), Rosin CBD(Solventless by pneumatic presses), CBD Creams, Biocosmetics.
Phase5: intro to other industries: fiber, construction, paper...
Impo/Expo business deals: Switzerland, Canada, Israel, Italy, Spain, France, USA, Canada, China... -
Research/Develpments
Numbers & Projections
-
Sep 2022- Oct 2027 | GMP - GAPC
-
Company/Development value (2021): 1.250.000usd(A) / 1.500.000usd(B)
-
INVESTORs(Shareholders):
Business Model A:
1.6%=20.000 usd (min) // 33.33%=416.600 usd(max)
Business Model B:
1.6%=25.000 usd (min) // 33.33%=500.000 usd(max) -
withdraw/cashout: october´s
-
Development & quantity projection
(*good/optimal) 150g dry/per plant / 300-350usd per kg*(Uruguay)
BUSINESS MODEL A (2900plants/ha)
phase 1 - 2023: 28.750 plants (25 acres) / 4.300kg (dry flower)
phase 2 - 2024: 57.500 plants (50 acres) / 8.600kg (dry flower)
phase 3 - 2025: 86.2500 plants (75 acres) / 12.900kg (dry flower)
phase 4 - 2026: 143.750 plants (125 acres) / 21.500kg /dry flower)
phase 5 - 2027: 330.000 plants (200 acres) / 34.400kg (dry flower)
RETURNS % ( with poor scenario. NET)
phase 1(2023)= +57.6% ; phase 2(2024)=+115% ; phase 3(2025)= +172% ; phase 4(2026)= +288% ; phase 5(2027)= +460%; Total: +1095%
Harvest/Incame Scenarios (net values, wholesale, +taxes, hr, all in):
poor: 29usd per plant (830k usd -phase1)
*good/optimal: 40usd per plant (1.150k usd- phase1)
very good: 55usd per plant (1.580k usd- phase1)
BUSINESS MODEL B (4500plants/ha)
phase 1 - 2023: 45.000 plants (25 acres) / 6.750kg (dry flower)
phase 2 - 2024: 90.000 plants (50 acres) / 13.500kg (dry flower)
phase 3 - 2025: 135.000 plants (75 acres) / 20.250kg (dry flower)
phase 4 - 2026: 225.000 plants (125 acres) / 33.750kg /dry flower)
phase 5 - 2027: 360.000 plants (200 acres) / 54.000kg (dry flower)
RETURNS % ( with poor scenario. NET)
phase 1(2023)= +78% ; phase 2(2024)= +155% ; phase 3(2025)= +233% ;
phase 4(2026)= +390% ; phase 5(2027)= +623%; Total: +1480%
Harvest/Incame Scenarios (net values, wholesale, +taxes, hr, all in):
poor: 25usd per plant (1.125k usd -phase1)
*good/optimal: 40usd per plant (1.800k usd- phase1)
very good: 50usd per plant (2.225k usd- phase1)