Hemp Inc (HEMP)

[worldisfullofDerps]

HEMP INC POTENTIAL REVENUE FROM INDUSTRIAL HEMP ANALYSIS


Ref 1 - Breakdown of Wholesale Output/Pricing for Industrial Hemp

[SEED]

Seed Count = 8,000/ac

Seed Oil (gal) = 300/ac

Seed Oil = $30/gal

Seed Oil = $9,000/ac

Oil Byproduct[Flour] (lbs) = 6,000/ac

Flour = $2/lb

Flour = $12,000/ac


[STALK]

Stalk Yield (tons) = 31/ac

Stalk = $75/ton

Bast Fiber (tons) = 6/ac

Bast Fiber = $1,000/ton

Hurd (tons) = 25/ac

Hurd = $300/ton



Ref 2 - Breakdown of Retail/Wholesale CBD Extract Output/Pricing

[CBD]

CBD Yield (kg) = 30/ac

Hemp >50% CBD Oil = $40-45/g [wholesale]
Hemp <50% CBD Oil = $25-30/g

Hemp >50% CBD Oil = $45-60/g [Retail]
Hemp <50% CBD Oil = $30-50/g

Medical Grade CBD Oil = $0.10-0.60/mg



Ref 3 - THE RESULTS

[SEED]

Total Acres = 500

Total Seed = 4,000,000

Total Seed Oil = 150,000 gal

Total Seed Oil MV = $4,500,000

Total Oil Byproduct [Flour] = 3,000,000 lbs

Total Flour MV = $6,000,000

[STALK]

Total Acres = 500

Total Stalk = 15,500 tons

Total Bast Fiber = 3,000 tons

Total Bast Fiber MV = $3,000,000

Total Hurd = 12,500 tons

Total Hurd MV = $3,750,000

[CBD]

Total Acres = 17

Total CBD = 510 kg

A. Non-Medical Grade CBD OIL (@ $35/g) = $17,850,000
B. Medical Grade CBD OIL (@ $0.20/mg) = $102,000,000



HEMP INC TOTAL REVENUE: PROJECTED (FROM INDUSTRIAL HEMP)



SEED = $10,500,000

STALK = $6,750,000

CBD = $17,850,000-102,000,000 (varying)


TOTAL

LOW: $35,100,000

HIGH: $119,250,000


*Market Value (MV) data sourced by The Colorado 'Green Buffalo' Association [CGBA] and the Yankee Care Givers of the Care Givers Connection.
**Hemp Inc has multiple pending contracts to farm up to 3,000 acres of industrial hemp.
***Does not include current inventory.