“the snohomish hemp institute is a training and development...
TRANSCRIPT
“The Snohomish Hemp Institute is a training and development farm
designed to co‐create career opportunities through an entrepreneurial
farming‐franchisee program…”
COMPANY OVERVIEW
The organically grown Green Buffalo Estates ‘Hemp Brand’ initially consists of three main product
categories: organically grown Cannabidiol (CBD) dietary supplement oils, the hemp‐seed oil/flour, and
retail‐merchandising.
The Green Buffalo Estates Brand will be doing business as the Snohomish Hemp Institute (which is a
Washington State 'Social Purpose' Enterprise), and will be working in partnership with industry‐
specific trusts, franchisees, as well as the LUVRules 501c3 foundation.
David Harold Moore [email protected] Land‐Line: 702.492.0493
2
GREEN BUFFALO ESTATE’S ORGANICALLY GROWN CANNABIDIOL DIETARY SUPPLEMENT OILS
INTRODUCTION
I am David Harold Moore and I am the CEO and Chief Strategist. I have been developing this social
enterprise since I was fifteen years old. I am now 44 years old and the systems engineering strategy
has finally crystallized. And this is because Cannabis has the ability to earn enough revenues to
satisfy all of the stakeholders ‐AND‐ achieve the social mission of providing organically grown food
and medicine to the average consumer...
CUSTOMER PROBLEM
Due to the environmental factors in our everyday lives, our bodies and minds are consistently
stressed with anxiety and harmful toxins. The Green Buffalo Estates 'Organically Grown ‐ Hemp CBD
Oil' helps people fight‐off those harmful effects via the upregulation of the endocannabinoid immune
system. And the Green Buffalo Estates 'Organically Grown ‐ Hemp CBD Oil' will be the highest‐grade
dietary supplement on the market.
PRODUCTS & SERVICES
Green Buffalo Estates Hemp‐CBD‐Oil is a dietary supplement that helps upregulate your immune
system. The Snohomish Hemp Institute provides several educational and tourism opportunities.
Lunai's Casual Upscale Restaurant serves organic and pasture raised foods, as well as fresh wild line‐
caught fish (with a focus on vegan and vegetarian cuisine). And Jax’s Hoagie Shack & Juicery will
provide upscale hot subs, as well as raw vegan‐fruit smoothies.
3
TARGET MARKET
Seattle Area Market Analysis: Ages 35‐64 represent 55% of Households and 65% of all spending on
food away from home; Households with 1‐2 people represent 50% of H.H., and 50% of food away
from home; Households earning $50,000 or more represents 35% of all H.H. and 60% of all spending
on food away from home. 10M Visitors to Seattle spent $5.9B in 2012; $4B was spent on food,
lodging, retail, and entertainment.
CUSTOMERS
The Hemp CBD Oil is a dietary supplement oil and we will be targeting a global populace via a 'first
language' marketing stratagem; the U.S. 'Initial Start‐up Strategy' will be executed through a
'Cannabis Dispensary' and 'Health Food Store' consignment program which leads into a membership
program; and the Casual Upscale Downtown Restaurant will be targeting well‐heeled urban
professionals via wholesome foods and an educational tourism‐strategy.
MARKETING STRATEGY
Organically Grown: The Snohomish Hemp Institute is a farm that accepts summer externships, trains
the disenfranchised, provides tours, and co‐creates serious educational opportunities for the aspiring
hemp professional. The Snohomish Hemp Institute is also a tourist destination with an eighteen‐unit
glamping site, and will ultimately create 'Living Wage Employment' for all; and the Downtown
Restaurant is a Casual Upscale Tourism Center as well.
SALES STRATEGY
After processing, infusing, and packaging the oils into gel caps. Green Buffalo Estates will provide
Dispensaries, Health Food Stores, Spas, and Athletic Clubs a consignment program where their stores
and brands are marketed in partnership with our free five‐day sample bottle (original blend) through
a four‐color postcard car‐flyer stratagem.
The initial goal of the consignment marketing campaign is to create brand awareness, establish the
highest quality brand of organically grown cbd‐oil on the market, and provide a win‐win for our
strategic alliance partners by marketing their stores and providing their customers with a free $50
4
bottle of the Green Buffalo Estate’s ‘Original Blend’ Coconut‐Oil‐Infused CBD‐Oil pills (*a purchase of
$50 or more within the store is required).
The primary purpose of the consignment marketing campaign will be to get customers to apply online
for the annual membership program that includes an annual payment discount, or the thirty‐day
program that offers the ability to pay/change/cancel every thirty days.
BUSINESS MODEL
We are a Washington State ‘Social Purpose’ Corporation (partnering with a 501c3 and several LLC
Mgt. companies). And our business model is a holistic farming program (being executed by the
Snohomish Hemp Institute) that entails organically growing hemp during the summer months (for the
purpose of rejuvenating the top‐soil), and to organically grow nutrient and mineral rich vegetables
during the non‐summer months (farm lays fallow during the winter).
COMPETITORS
1. Solstice 2. Cibdex 3. Dixie Botanicals 4. Brown's Botanicals 5. Bluebird Botanicals
*** Processing a concentrate of the cannabis sativa plant; causes the chemicals, the pesticides, and
other environmental pollutants to be concentrated within the ‘cannabis‐oil concentrate’. This
creates the potential for making the ‘medicine’ a poison. This is definitely a huge threat to the
integrity of this fledgling industry.
COMPETITIVE ADVANTAGE
The sustainable and organically grown farming practices consist of seven foundational pillars:
cannabis solariums, hemp fields, vegetable greenhouse farming, bee keeping, pasture raised eggs, as
well as solarium fish and shrimp farming.
And by combining an aquaponic‐biofiltration system with an upregulation‐infusion methodology (as
well as a hemp‐seed oil radiant heating system), the Snohomish Hemp Institute guarantees that
organically grown food and medicine are ingested by the average consumer.
5
GREEN BUFFALO ESTATES
AND
THE SNOHOMISH HEMP INSTITUTE in association with
“The North Intertribal Vocational Rehabilitation Program and Pioneer Human Services.”
210 ACRES: 14624 300th Street NE, Arlington, WA
6
Introduction
The purpose of this prospectus is to raise $22MM in investment capital through a high‐interest loan to the Snohomish Hemp Institute (wholly owned by David Moore); with all shares held in the ‘LUVRules Hemp Trust’ by an appointed board of trustees (every $3M garners a trustee appointment by the investor or the investor group).
The Snohomish Hemp Institute is a training and development facility (210 Acre Farm near Seattle) designed to co‐create lifelong career opportunities through a two‐summer externship and entrepreneurial farming‐franchisee program that teaches sustainable farming practices to small business farmers. The Snohomish Hemp Institute will be working closely with the North Intertribal Vocational Rehabilitation Program as well as Pioneer Human Services in the achievement of this social mission.
The organically grown Green Buffalo Estates ‘Hemp Brand’ consists of four main products: 28 THC Oil Blends, a Cannabidiol (CBD) dietary supplement oil, the hemp‐seed oil, and the hemp‐seed flour (plus merchandising). And as Green Buffalo Estates grows the brand, Green Buffalo Estates will be introducing hemp cigars and hemp cigarettes (designed to replace tobacco products).
Organically Grown
The sustainable and organically grown farming practices consist of four main pillars: cannabis solariums, hemp fields, vegetable greenhouse farming, and solarium fish farming. And by combining an aquaponic‐biofiltration system with an upregulation‐infusion methodology (as well as a hemp‐seed oil radiant heating system), the Snohomish Hemp Institute guarantees that organically grown food and medicine are ingested by the average consumer.
Medicinal Cannabis Sativa
Dr. Jeffrey Raber of the Wercshop has proven that processing a concentrate of the cannabis sativa plant, (whether it be a ‘hemp cbd oil’ or a high potency ‘thc oil’) causes the chemicals, the pesticides, and other environmental pollutants to be concentrated within the ‘cannabis oil concentrate’. In other words, the product that the industry is currently promoting as a ‘medicine’ can actually be a poison. This has become a huge threat to the integrity of this fledgling industry, and the Snohomish Hemp Institute plans on setting the industry’s ‘gold standard’ as quickly as possible; thus co‐creating a strong foundation from which the entire industry can be built.
High Flowering Seedy Hemp
Jan Carlos Byl of MedCanna Consulting LLC will be retained to consult on the Snohomish Hemp Institute’s operations, and MedCanna will also be retained to help acquire the specialty hemp seeds the Snohomish Hemp Institute requires. The Snohomish Hemp Institute requires a < 1% THC
7
producing hemp plant that is high flowering, seedy, and low‐lying. And as a part of the holistic farming program being executed, all hemp farming will be done during the summer months for the purpose of rejuvenating the topsoil, and for the purpose of organically growing nutrient and mineral rich vegetables during the non‐summer months (farm is left fallow from December 1 to February 28).
The Downtown Seattle Restaurant
With revenues ranging anywhere from $30M to $300M annually, cash controls have become a major hurdle to overcome. But the Hemp CBD Oil can be sold worldwide as a dietary supplement via normal credit and banking channels.
However, as a temporary retail solution, all in‐state Cannabis THC Oil revenues can be deposited into a personal business account via the ‘point of sale’ ATM card transaction (a pin must be entered by the card holder).
And the Snohomish Hemp Institute has decided to open a casual upscale restaurant in downtown Seattle Washington named Lunai’s, and a downtown Seattle Washington restaurant named Jax’s Hoagie Shack & Juicery. The Snohomish Hemp Institute is opening a restaurant group to accomplish the following:
1. Co‐create a job training and career development facility for casual upscale restaurants. 2. Co‐create a tourism center in Downtown Seattle for the Green Buffalo Estate brand. 3. Co‐create a venue for the farm to sell their organically grown food and medicine to. 4. Co‐create wholesome and healthy meals with high quality organic ingredients. 5. Co‐create a prepared meals takeout program and a farm to table grocery program.
This restaurant will be run at a considerable loss for the first three years. So the plan is to pay a living wage to every co‐worker (minimum gross of $55K) and have everyone work one or two days a week at the Snohomish Hemp Institute.
The farm (the Snohomish Hemp Institute) will pay for all of the restaurant expenses (including labor), the restaurant revenue will generate and maintain the banking and credit services.
The Snohomish Credit Union & Trust
The Lunai’s Restaurant will handle the immediate short‐term cash situation, the various Easy Street Restaurant concepts will consume most of the first harvest’s revenues, and most of the second harvest’s revenues will be spent by the LUVRules.com talent acquisition campaign.
So year‐three’s harvest will fund the creation of a community chartered Washington State Credit Union. The Snohomish Credit Union will be a not‐for‐profit financial cooperative that is regulated by the National Credit Union Administration (NCUA), a federal agency.
8
The Jack Herer 420 Stock Certificate
The Snohomish Credit Union will be the only banking institution that exchanges the Jack Herer 420 Stock Certificate for United States Dollars. And the Jack Herer 420 Stock Certificate can be used within a consortium of businesses. And each consortium member will have agreed to accept the Jack Herer 420 Stock Certificate in exchange for an ounce of high grade and NCIA Certified ‘Organically Grown’ cannabis. And to insure a consistent value, an algorithm will be used (similar to Bitcoin’s) to handle the release and buyback of the Jack Herer 420 ‘penny stocks’ being traded on the market.
The Corporate Evolution Plan
The Snohomish Hemp Institute is the keystone solution to this foundational plan. And while I will now layout a timeline growth‐plan, please understand that this is a flexible and strong framework that can adapt to almost any climate. In other words, I can modify and adjust the plan to fit almost any scenario:
1. Acquire Hemp Farm Near Seattle Washington 2. Apply for Hemp Farm License and Concentrate Processing License 3. Build Fish Farm Solarium, Bio‐filtration Solarium, and Experimentation Solarium 4. Acquire Water Harvesting Tanks and Water Tower 5. Acquire Specialty Hemp Seeds from Switzerland Before May 2015 6. Lease Restaurant Space in Downtown Seattle 7. Build‐Out Restaurant Space in Downtown Seattle 8. Open Restaurant in Downtown Seattle 9. Acquire Cannabis Solarium Farm Land (must be separate from hemp farm) 10. Build and Lease Cannabis Solariums to Cultivator 11. Plant Hemp Seeds in May of 2015 12. Harvest Hemp Flowers and Seeds in September of 2015 13. Burn Leftover Hemp Stalks in the Fields 14. Compost Harvested Hemp Leaves with ‘Non‐Animal’ Farm and Restaurant Waste 15. Spread Compost and Fish Poop all over farmland. 16. Acquire low‐lying greenhouses for cold‐weather organic veggie farming. 17. Use insulated irrigation lines to water the fields as needed. 18. Create the 29 Green Buffalo Estate Oils 19. Create the Hemp Seed Oil and the Hemp Seed Flour 20. Create a multitude of retail products and sell them online 21. Co‐create a blueprint for others to build‐upon, modify, and enhance.
9
TERMS
A capital raise of $22M is required for:
A CANNABIS‐HEMP‐VEGGIE‐EGG‐HONEY‐FISH‐SHRIMP FARM AN ORGANIC CASUAL‐UPSCALE RESTAURANT
AN ORGANIC FAST‐CASUAL HOAGIE AND JUICERY CAFÉ
1. 45% of Your Investment will be at an 8% interest rate for an 8 year term (no pmts yrs 1+2)
• will go toward the Seattle Lunai’s Restaurant Capital Raise of $10M
• which is 45% of the total $22M Capital Requirement…
2. 55% of Your Investment will be at a 30% interest rate for an 8 year term (no pmts yrs 1+2)
• will go toward the Washington State Green Buffalo Estates Capital Raise of $12M
• which is 55% of the total $22M Capital Requirement…
*these are two separate, but interdependent loans; meaning, you are required to invest in both.
*all property directly purchased with loan funds will be used for Security on the loans.
*and Green Buffalo Estates guarantees the Seattle Lunai’s Restaurant Loan.
Infinity Hospitality Management & Consulting Company LLC (IHM&CC), which is wholly owned by David H. Moore, will be receiving the loan; and then re‐loaning that money (less a 3% fee) to Infininty Hospitality and Entertainment International C‐corp (InfinityHEI), which will then re‐loan those monies (less a 1% fee) to several management companies that are also wholly owned by Moore.
___
**IHM&CC will be receiving a 5% management contract‐fee; which will be used for revenue sharing.
***Infinity Hospitality and Entertainment will be receiving a 3% licensing fee ‐or‐ royalty on all brands.
USE OF FUNDS
10
Downtown Seattle Restaurant Lease Lunai’s (escala) 6, 152 sqare feet $15/sf $153,800/m $1,107,360
build‐out $250/sf 1,538,000
Jax’s Hoagie Shack & Juicery (escala) 2,578 square feet $15/sf $64,450 $464,040 build‐out $250/sf 644,500 subtotal $3,753,900 marketing 2,250,000 first year labor 4,000,000 $10,000,000 Seattle Area Farm
Land Acquisition 210 Acres: $3,500,000 : Glamping Build ($54/sf) Composite Decking 56,000 sf $20/sf 1,120,000 30’ Geodesic Dome Units with full amenities 18 $35,000/per 630,000 Enclosed Structures for Spa & Convenience Store 4000 sf $150/sf 600,000 Ceptic Tanks, Water Well, and Water Tower Construction 150,000 Radiant Heating Systems in Tents, Spas, and Tanks 100,000 Solar Power, Battery Storage, Solar Hot Water Tanks 325,000 Two Large and Twelve Small Hydrotherapy Spas 14 $3500/per 48,000 18 Units of Patio Furniture, Grills, and Fire Places 18 $1,500/per 27,000 3,000,000 Solarium Build Three Solariums (8,775 sf each): 26,325sf $100/sf 3,000,000 Solar, Battery, LED Grow Lights Water Storage Tanks & Solarium Cisterns Aquaponic‐Biofiltration and Fish Farming Radiant Heating & Drip Irrigation Systems Veggie Greenhouse Build 2,000,000 Farming Equipment Annual Lease 500,000 $12,000,000
11
GREEN BUFFALO ESTATES
The Purpose of this Document is to raise $22M for a Downtown Seattle Restaurant and for a
Washington State Hemp Farm that includes a ‘Cannabidiol (CBD) Concentrate’ Processing Lab, a
Hemp Food Processing Plant, Fish Farm Aquaponics and Bioflitration System with Probiotic‐Worm
Farm Infusion, and Cannabis Solariums that produce year round in colder climates:
LOW HIGH YEAR ONE PROJECTIONS: FIELDS: 14,700,000 45,523,000 October 2014 – September 2015 SOLARIUMS: 8,400,000 30,870,000
RESTAURANTS: 6,080,000 8,520,000 $29,180,000 TO $84,913,000
YEAR TWO PROJECTIONS: FIELDS: 45,523,000 72,723,938 October 2015 – September 2016 SOLARIUMS: 10,080,000 35,280,000 RESTAURANTS: 8,520,000 10,650,000 $64,123,000 TO $118,653,938
RESTAURANT PROJECTIONS
Meal Period PPA‐$ Food Cost Horror‐M$ Covers Nasty‐M$ Covers Poor‐M$ Covers Breakfast‐Lunch 25 30% 1.02 131 1.54 197 2.05 263
Dinner 50 30% 1.32 84 1.97 127 2.63 169 Bar Lounge 40 25% .21 34 .32 51 .42 68
Latenight Lounge 60 25% .49 53 .75 79 .98 105 Sunday Brunch 75 30% .37 94 .55 141 .73 188
$3.41M 302 $4.56M 453 $6.08M 604
ARR ‐36.15% ‐34.91% ‐29.88%
Meal Period PPA‐$ Food Cost Likely‐M$ Covers Great‐M$ Covers Super‐M$ Covers Breakfast‐Lunch 25 30% 2.56 328 3.58 459 4.61 591
Dinner 50 30% 3.29 211 4.61 295 5.92 380 Bar Lounge 40 25% .53 84 .74 118 .95 152
Latenight Lounge 60 25% 1.23 131 1.72 184 2.21 236 Sunday Brunch 75 30% .91 234 1.28 328 1.65 422
$8.52M 755 $10.65M 1057 $13.69M 1358 ARR 1.43% 10.94% 32.08%
12
HEMP FARM PROJECTIONS
SOLARIUMS
8775 Square Feet Each
Conservative 24 Flowering Clones 2 months 2 pounds $5k $240,000
YEAR ONE of PRODUCTION: Seven of Nine Solariums $8,400,000
YEAR TWO of PRODUCTION: Seven of Nine Solariums $10,080,000
Aggressive 36 Flowering Clones 1.5 months 3.5 pounds $5k $630,000
YEAR ONE of PRODUCTION: Seven of Nine Solariums $30,870,000
YEAR TWO of PRODUCTION: Seven of Nine Solariums $35,280,000
FIELDS
100 Acres WILD Hemp
1975 Study 5,890,000 pounds raw stalk $.0375 $220,875
5% of raw stalk 310,000 pounds bud 25lbs/lb $1000 12,400,000
0.13 lbs of sees per lb of stalk 800,000 pounds seeds
(0.375 X total pounds of seeds) Hemp Seed Oil:
(0.75 X total pounds of seeds) Hemp Flour:
30,000 gallons $30 900,000
600,000 pounds $2 1,200,000
$14,732,000
100 Acres CULTIVATED Hemp
1.5X wild hemp 7,905,000 pounds raw stalk $.0375 $296,438
15% of raw stalk 1,395,000 pounds bud 20lbs/lb $1000 $69,750,000
0.13 lbs of seed per lb of stalk 1,020,000 pounds seeds
(0.375 X total pounds of seeds) Hemp Seed Oil:
(0.75 X total pounds of seeds) Hemp Flour:
38,250 gallons $30 1,147,500
765,000 pounds $2 1,530,000
$72,723,938
13
Medical Cannabis Oil Production
Green Buffalo Estates is a ‘seed to sale’ organization, every aspect of the plant will be used to create
retail products that will be sold via online outlets, estate visits and tours, a restaurant that includes a
gluten‐free edibles bakery, and a premium delivery service for local area club members only. This
vertical integration strategy also includes a variety of retail products.
First and foremost, we will be producing seven strands of cannabis within our solarium production
line, and one hemp strain (less then 1% THC) will be grown throughout the Snohomish Hemp Institute
farmland. Green Buffalo Estates will then create concentrated‐oils form every cannabis strain, and a
dietary supplement oil from the hemp strain.
Once the concentrated oil is produced from each strain, we will then test each strain’s oil for the
various levels of cannabinoids. And once tested, each of the seven strain‐specific oils will then be
mixed with the hemp‐cbd oil to create five different potency ratios. Each potency ratio can then be
infused with raw virgin coconut oil for the LUVRules innovative dosing solution.
29 DIFFERENT BLENDS: SEVEN CANNABIS STRAINS –PLUS– ONE HEMP STRAIN
ORGANIC CANNABIS OILS
Strain Pura High Mid Low
DOSING
1. One to Eight strain‐specific pill(s) every five to seven hrs.
2. One to Eight coconut oil infused strain‐specific pill(s) every two to five hrs.
1 Charlotte’s Web 97% 88% 55% 21%
2
3 Lavender 96% 87% 54% 20%
4
5 Sour Diesel 95% 86% 53% 19%
6
7 Trainwreck 94% 85% 52% 18%
8 Hemp‐CBD Oil 0.8%
14
MedixHut.com E‐Commerce Site
‘Specializing in CBD and/or THC Dietary Supplements’
Each Product Line will have ‘the original’ flavor and smell, as well as:
1. Batch specific serial number 2. Farm name and location branding 3. Seasonal: specialty flavors and aromas
‐ LUNAIS CBD COCONUT, GRAPE AND HEMP SEED OIL DRESSINGS
o cap as measuring cup; large bottles only
o High‐CBD / Miniscule‐THC option
o High‐THC / Moderate‐CBD option
‐ GREEN BUFFALO BLUNTS
o CBD‐Dietary Supplement Cigarette Replacements
‐ GREEN BUFFALO CIGARS
o CBD‐Dietary Supplement Cigar Replacements
‐ Green Buffalo Blunt Company Merchandising
‐ Green Buffalo Estates Merchandising
Dot Coms and Trademarks
1. GreenBuffaloBluntCompany.com 2. GreenBuffaloEstates.com 3. GreenBuffaloEstate.com 4. GreenBuffaloBlunts.com 5. GreenBuffaloBlunt.com 6. GreenBuffaloCigars.com 7. GreenBuffaloCigarettes.com 8. GreenBuffaloCigs.com 9. GreenBuffaloCig.com 10. GreenBuffaloOils.com 11. GreenBuffaloOil.com 12. PlutoniumGreenCake.com 13. LunaisEdibles.com 14. LunaisDressings.com 15. MedixHut.com 16. MedxHut.com