English

1. Gribnoy Mir LLP
Investment opportunity

2. About
Gribnoy Mir is a mushroom farm being constructed in the city of Petropavlosk that
is located in north region of Kazakhstan, 60 km away from the Russian border. Per
capita annual fresh mushroom consumption currently varies between 1-1,5 in Russia as
opposed to 5-6 kg in Europe and is estimated to hit 300,000 tons in the near future.
The business benefits greatly from the Eurasian Economic Union and Russian
counter-sanctions against the European Union. For instance, Poland used to supply
50,000 - 70,000 tons of fresh mashrooms yearly prior to the trade restrictive measures.
Gribnoy Mir will be the only farm in Kazakhstan, Ural and Siberian Federal Districts
of Russia and the third largest farm in CIS countries with an annaul production
capacity of 1,800 tons. Competitors’ current production capacity is barely enough to
cover their primary regions of operation; Moscow and Saint Petersburg.
1
Gabit Musirepov St. Gabit Musirepov St.

3. Work progress
Gribnoy Mir LLP purchased 981 acres of land in 2015. The design and construction
documentation was approved by the relevant authorities and construction works began
shorty after. The structure consists of the steel-pile foundation and steel frame with
30% of all concrete works completed and electricity and gas utilities connected.
Negotiations are underway with the following Dutch, Italian and Chinese
machinery makers: Mush Comb (mushroommachinery.com), Vierrebi (vierrebi.com),
and GMT (gmthy.com). Distribution partnerships have been established with Majid Al
Futtaim Hypermarkets LLP and Center Trade Ltd.
Highly-qualified employees have been recruited to assume top management and
key personnel positions: Bayan Medetbayeva (CEO) with experience in various
factories development, and Alexandr Tsarev (Technology Consultant) whose portfolio
highlighting over 30 years of experience in the field could be found on www.agaricus.ru
1

4. Company Mushroom compost Mushroom Location Coverage Market
Gribnoy
Mir
5,400 1,800 Petropavlosk, Kazakhstan Kazakhstan, Ural & Siberian FDs 25
Oriks 6,500 2,000 Samara, Russia Privolzhsky FD & Greater Moscow 45
NGKK — 2,500 Greater Moscow, Russia Central FD 39
Mshamp — 1,000 Greater Moscow, Russia Central FD 39
Prinevskaia — 1,200 Saint Petersburg, Russia North-West FD 14
Units tons/year tons/year — FD - Federal District of Russia
millions of
people
Gribnoy Mir LLP market and competition
Product Transaction type Annual production capacity in tons Production costs Price
Mushroom B2C 1,800 $1 $2
Mushroom compost B2B 5,400 $0.1 $0.2
Gribnoy Mir LLP production capacity and costs
2

5. Development phase Gribnoy Mir operations
<2016 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17
Revenue
Mashroom Sales $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 240,000 $ 240,000 $ 300,000 $300,000 $ 300,000 $ 300,000 $ 300,000$ 300,000$ 300,000$ 300,000$ 300,000 $ 300,000 $ 300,000
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 240,000 $ 240,000 $ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000
Capital Expenses
Constr Materials & Works $ 2,000,000 $ 200,000 $ 500,000 $ 600,000 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Ventilation & Climate Control $ 0 $ 200,000 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Production Equipment $ 1,000,000 $ 200,000 $ 500,000 $ 400,000 $ 500,000 $ 200,000 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Оборотные Средства*
Chaff (MC**) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560 $ 11,560
Chicken Manure (MC) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400 $ 3,400
Pretreated Water (MC) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577 $ 577
Gypsum (MC) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971 $ 971
Vegetable Oil (MC) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949 $ 2,949
Micelium (MC) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739 $ 12,739
Other (MC) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079 $ 31,079
Transportation Expenses $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429 $ 10,429
Operational Expenses
Service Lines & Utilities $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972 $ 12,972
Wages $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886 $ 42,886
Social Tax $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630 $ 1,630
Social Costs $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122 $ 122
Other $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293 $ 6,293
$ 3,000,000 $ 600,000 $ 1,000,000 $ 1,000,000 $ 500,000 $ 200,000 $ 137,607 $ 137,607 $ 137,607 $ 137,607 $137,607 $ 137,607 $ 137,607 $ 137,607$ 137,607$ 137,607$ 137,607$ 137,607 $ 137,607 $ 137,607
Profits $ (3,000,000) $ (600,000) $ (1,000,000) $ (1,000,000) $ (500,000) $ (200,000) $ (137,607) $ 102,393 $ 102,393 $ 162,393 $162,393 $ 162,393 $ 162,393 $ 162,393$ 162,393$ 162,393$ 162,393$ 162,393 $ 162,393 $ 162,393
Financial model
4
* $300,000 are to be invested in the supplier contracts in the first month of Gribnoy Mir operations
** MC - Mushroom compost

6. Investment proposal
Title Name email Phone number
Mr Zhanarbek Suleimenov zh_darhan@mail.ru +7 701 888 0550
Contact information
3
Phase Phase description
Proposal 1 Proposal 2*
Own
funds
Investor’s
funds
Investor’s
shares
Return
Investor’s
funds
Return
2016
Remaining construction, production and sales. The
development phase will be completed four months after the
initial investment commitment.
3 3 40 5 3 5
Units —
USD, in
millions
USD, in
millions
% years
USD, in
millions
years
* In the Proposal 2, the Investor (pledgee) is to receive an 8% APR and to retain the possesion of all of the company assets until
the Owner (pledgor) repays the entire debt amount.