November 2018
S12 * Tx = WS
The idea of using hemp derived from experiences while working for a
bamboo flooring company. Greg and his technology team have spent
over 10 years adapting the bamboo process to different plant species
including, Eucalyptus, HEMP and Tasmanian Oak. HempWood IP is
100% owned by Greg.
Stage 4: 2019- $2m VC round (state and fed grants possible)- Series B
Build manufacturing facility with 1 production line in direct vicinity to raw material supply.
Manufacturing facility will require 4,000-6,000 tons of hemp stalks in bailed form per
annum. Product to include block pressing, board cutting, and finished product
manufacture. $10m annual capacity
Stage 5: 2020- $2m (Working capital, state/fed grants possible, or VC)- Series C
Install second production line in existing manufacturing facility. Raw material requirement
to be 8,000-12,000 tons of hemp stalk in bailed form. $20m annual capacity
Marketing
1. Current Networks
2. NWFA (Trade show)
3. Distribution Networks
4. Home Centers
5. Online and direct sales
Marketing Distributi
Hemp Supply Hemp Wood Plant on
& Sales
Investors Direct
and Infastructure & Installation and Sales
On-line Team
Advisors Lease Comissioning
$360K/yr $500K
IP License
Board of Directors
Chairman TBD
CEO Greg Wilson Your Logo or Name Here
Member Ben White
Sales Mix Factory Location
1. Direct Sales 20%
1. Higher margins
2. On-line/retail direct
3. Architects/Designers
2. Distribution 60%
1. Lower margins
2. Regionalized
3. Global reach
Hemp Direct
Market
Supply Sales Your Logo or Name Here
Business Structure
• Three person sales • Twelve person
team manufacturing
• One marketer team per shift
• One product including; one
GM and two
designer
engineers
Sales &
Technical
Marketing
Owners and
Investors CEO
Financial Operations
MSRP
HempWood Flooring- $5-7/ft²
Oak Flooring $5-8/ft²
Your Logo or Name Here
Industry Leaders at Various Levels
US Manufacturers Distributors
1. Largest producer of US Flooring:
Hardwood Floors, annual sales
$894 million USD 2017
Timber:
2. Largest global sales revenue of
flooring $9.5 billion USD 2017
Raw Material Farm Current Facility Value Add Process Finished Product Mill Warehouse/Distributor Retailer
Timber Raw Hemp Sales - Domestic Sales - local
Hemp Material BLOCK Processing
Recycled Veneer/Strand Preparation FACTORY COMMODITY Mill FINISHED FINISHED
Waste SEMI-FINISHED PRODUCT PRODUCT
OPERATOR - LICENSEE Finished Goods Factory Warehouse Retail Shop
"Licensed manufacturing" "Commodity Sales" "Finished Goods Sales" "End Customer Sales"
Revenue Option 1: Revenue Option 2: Revenue Option 3: Revenue Option 4:
100% Owned or Profit Margin 25-30% Profit Margin 30-40% Profit Margin 50%
5% license fee and $100K set-up Commission Paid 20%
On-line
Sales - Domestic
Revenue Option 5:
Profit Margin 60%
End Sale
User$5- Price
7/ft2 $5/ft2
Weakness Threats
• Lack of marketing • Competition
• Lack of internal funding • Industry old guard
• Time constraints • Slow down in building industry
• Production lead times • Unforeseen complications of start ups
Your Logo or Name Here
Capital Requirements: 5 Year
FOTF Depreciation
Machinery $2,269,828 Machine 5 yr (included in COGS)
Land and Building $360,000
Working Capital $1,715,644
Total Cost $4,345,472
Annual Income Key Factors Technical $623,273
Capacity Out-Put
Commercialization Operations $921,092
Value $21,600,000 USA accounting standards
COGS $16,744,920 Sales are based on block value Contract Expenditure $334,125
Gross Margin $300/ton Hemp and current IP Expenditure $135,000
(block) $4,855,080 glue prices
Other Expenditure $555,000
Consessions $1,080,000
Development & Commercialization
Annual Return $5,935,080
Expenditure $2,568,489
Additional Value (Annual)
Additional CAPEX- $1,600,000 East Coast Manufacturing Investment
Output- 2,791,800 m2 wear- (2018-2020) $4,345,472
Pay-Back Period layer
West Coast Manufacturing Investment
CAPEX $4,345,472 license fee- $2,791,800
(2020-2022) $4,345,472
Annual Return $5,935,080 Board margin- $8,991,000
Pay-back period
(years) 0.73 Wear-layer margin- $13,176,000 Total Expenditure $11,259,433