Sie sind auf Seite 1von 4

AKHerb S-Corp Licensed Entity

DBA Prithvi's Ganja - Sanskrit for


(Mother Earth)'s (Cannabis)
Location: 934 ORCA St Anchorage AK

1. Available Shares 7. Business Cost


20 State License $6,050
New Application Fee $1000
2. Share Value Cultivation License Fee $5,000
4 or less share purchase =$30,000 per share
Finger Print Fee $50
5 or more share purchase =$25,000 per share
Metrics $600
3. Payout of Share Profit Per Month $40 Annual $480
Initial Payout from the date of receiving a Grow and Plant Tag $0.45 1st Grow 200 = $90
maybe Retail license. Package Tag $0.25
Min: 16 mos Max: 22 mos after the first day of being Grow Automation $5k
granted a State Marijuana Grow and maybe Retail Security $20k
License. Cameras $6k
Access Control $9k
4.Business Aspects Already Covered $252,000 Water Treatment $10k
1.)Rent Paid for 12 months $60,000 RO System
2.)Electricity Paid for 12 months $42,000 Replacement Filters
3.)Build to suit including HVAC and Fire $150,000 Water Distiller
UV Sterilizer
5. Beneficial Business Aspects & Assets
Deminerilizer
1.) Business profits helps support the local Non-Profit
Phase Cost
LAP Foundation.
2.) Warehouse has 500 sq-ft retail space. -Phase 1 $166k
3.)LAP Foundation has 2 other similar warehouses Nutrients $19,000
available for future grows. Supplies$10,000
4.) Future Retail has an ideal future location provided by Packaging $2,000
LAP Foundation right across from Town Square in Labor $60,000
downtown Anchorage. Hydro & Lighting$75,000
524 W 6th Ave, Anchorage, AK 99501 -Phase 2 $332k
5.)Proprietary & Clone only Strains Hydro & Lighting$150,000

6. Retail $100k Investment


Total= $222,650 (does not include Phase 2 or Retail)
Total + Retail =$322,650 (does not include Phase 2 )
Total + Phase 2 =$554,650
Total + Phase 2 +Retail=$654,650
Orca Warehouse Potential
Phase 1 Phase 2 (5-01-2018)
200 amps available electricity 1200 amps electrical upgrade
2 Bloom Rooms, Veg Room, Dry Room 1 & Retail +4 Bloom Rooms - 6 rooms total, Dry Room 2

Crop Potential every 2 mos Crop Potential every 2 mos


- Per Room - Per Room
Min: 9 lbs Max: 18 lbs Min: 20 lbs Max: 40 lbs
- 2 Rooms - 6 Rooms
Min: 18 lbs Max: 36 lbs Min: 120 lbs Max: 240 lbs

Crop Worth Crop Worth


-Wholesale $3200 lb -Wholesale $3200 lb
- Per Room - Per Room
Min: $28,800 Max: $128,000 Min: $64,000 Max: $128,000
Annual Gross: Annual Gross:
Min: $172,800 Max: $345,600 Min: $384,000 Max: $768,000
- 2 Rooms - 6 Rooms
Min: $57,600 Max: $115,200 Min: $384,000 Max: $768,000
Annual Gross: Annual Gross:
Min: $345,600 Max: $691,200 Min: $2,304,000 Max: $4,608,000
-Retail $6400 lb -Retail $6400 lb
Min: 18 lbs Max 36 lbs Min: 120 lbs Max 240 lbs
Min: $115,200 Max: $230,400 Min: $768,000 Max: $1,536,000
Annual Gross: Annual Gross:
Min: $691,200 Max: $1,382,400 Min: $4,608,000 Max: $9,216,000

Potential Annual Profit Per Share Potential Annual Profit Per Share
((Wholesale Gross + Retail Gross) / 2)/100 = Share Profit ((Wholesale Gross + Retail Gross) / 2)/100 = Share
Value. Net = half of Gross Profit Value. Net = half of Gross
Min: Share Value Min: Share Value
(($172,800 + $345,600)/2)/100 = $2,592 (($2,304,000+$4,608,000)/2)/100 = $34,560
Max: Share Value Max: Share Value
(($345,600 + $691,200)/2)/100 = $5,184 (($4,608,000 + $9,216,000)/2)/100 = $69,120

Page 2
ORCA as-built layout

Page 3
Bloom Room Lighting

Camera Layout

Page 4

Das könnte Ihnen auch gefallen