March 12, 2013

Rhode Island Projections Shed Light on Dispensary Startup Costs, Annual Revenues

News about medical marijuana banks and cannabis industry finance

Want to get an idea of startup costs, revenue potential and other financial data tied to launching and running a medical marijuana dispensary?

Look to Rhode Island.

Documents filed recently by two groups planning to open dispensaries in the state – the Thomas C. Slater Compassion Center and Greenleaf Compassion Center – provide a snapshot of the financial side of the medical marijuana business. The documents feature updated business plans that include everything from expected startup expenses, revenues and breakeven timelines to estimated number of patient visits annually.

The Slater center plans on a relatively large operation with a substantial grow operation, while Greenleaf is going much smaller and is buying its initial cannabis inventory from caregivers.

Here are some highlights from their estimates: (Note – For a detailed overview of financial information and exclusive data about the MMJ industry, check out MMJ Business Daily’s Marijuana Business Factbook 2013, which will be released March 20.)

Initial startup expenses

Slater: $1.6 million, including $660,000 in build-out costs, $500,000 in working capital and $440,000 for equipment

Greenleaf: $120,000, including $56,000 for payroll and $25,000 to purchase 200 ounces of cannabis

Startup expenses during ramp-up

Slater: $1.1 million

Greenleaf: $535,541

Sampling of startup expenses during ramp-up

Slater: Security ($434,375), payroll ($291,120), cannabis growing and processing ($97,200), leaseholding expenses ($73,333), community outreach ($72,842) and utilities ($28,800).

Greenleaf: Payroll ($241,872), leasehold expenses ($50,000), office expenses ($26,130), supplies ($20,800), equipment ($10,088) and consultants ($7,280).

Funding strategy

Slater: $1.6 million loan from investor/board member

Greenleaf: $200,000 loan from principals/management team

Revenues in first full year

Slater: $2.6 million (including $2.4 million in cannabis sales to registered patients and $240,800 in sales of paraphernalia and other goods)

Greenleaf: $1.25 million (including $1.24 million in cannabis sales to registered patients and $12,000 in sales of paraphernalia and other goods)

Revenues in second full fiscal year

Slater: $3.9 million, or 50% growth

Greenleaf: $2.15 million, or 50% growth

Breakeven (note: the centers are nonprofits)

Slater: Second full fiscal year

Greenleaf: First full year

Number of patients in first full fiscal year

Slater: 1,000

Greenleaf: 550

Number of patient visits in first full fiscal year

Slater: 4,300

Greenleaf: 9,900

Size of center

Slater: 13,750 square feet, including 5,000 for retail cannabis sales and 5,600 for cultivation

Greenleaf: 2,800 square feet

Number of full-time equivalent workers (first full year)

Slater: 23

Greenleaf: 9.25

Rhode Island initially approved three dispensary applicants, but the state’s governor halted the program in 2011 over concerns that it conflicts with federal law. Now the program is back on track, and Greenleaf and the Slater center are gearing up to open soon.

Both centers recently submitted changes to their initial applications from several years ago, providing detailed updates to their business plans as required by the Rhode Island Department of Health.

While startup costs and other financial data vary greatly depending on many factors including location, local regulations and the scope of the operation, these projections provide insight into the financial side of an industry where there’s a dearth of such information.


5 Comments:

  1. Did the estimated number of patient visits between greenleaf and slater get mixed up? Wouldn’t slater have the larger number of visits due to their higher patient number?

  2. Nope. We thought the same thing at first.

  3. WHAT IS THE PROFIT MARGIN AND NET INCOME LEVEL??

  4. This data really raises more questions than anything. For example, as it’s obvious they can’t expect rake in $1.24m of revenue with only the 200 initial ounces, what is their turnover going to be? Any projections on actual sales volume? Markup?

    I would love to dive into financial data like this but unfortunately it’s severely lacking in this industry so far, to the point where even basic ratios are impossible to calculate with any accuracy.

  5. David & Sam Do you really want to know? Pay the $199 for their book.. At first the numbers looked wrong but when u calculate each stores numbers out, the average yearly sale/customer visits, the numbers are close for both operations with Slater average a little bit higher due to the large retail area. Article gave just enough to wet your appetite. Love the site and most likely buying the book myself…

Post Your Comment:


Please note:
Comments are moderated by our editors who do their best to approve comments ASAP. As MMJ Business Daily is focused on business, we approve comments that are specifically relevant to industry professionals. General opinions and questions about cannabis may not be posted.

Moody’s: WA Rec Sales Could Fall Short of Projections

Initial recreational cannabis sales in Washington State could fall “well short” of expectations due to [click to continue...]

Oregon Recreational Marijuana Bill Approved for Ballot

Oregonballotmeasure

Oregon voters will get another shot at legalizing recreational marijuana. The state announced today that [click to continue...]

Infused Products, Extracts Guidelines Released

The American Herbal Products Association (AHPA) released business guidelines today tied to the manufacturing, packaging, [click to continue...]

Bid to Overturn San Jose MMJ Regs Falls Short

A last-ditch effort to block restrictive regulations on medical cannabis businesses in San Jose, California, [click to continue...]

IL Hospital Voices Interest in Dispensing Marijuana

SwedishHospital

A hospital in Chicago has gone public with its desire to dispense medical cannabis. Executives [click to continue...]

VT Moves Forward With Marijuana Legalization Study

Image for marijuana studies

Rand Corp. is set to begin a study on the possible impacts of marijuana legislation [click to continue...]

Illinois Expands MMJ Program

Illinois Gov. Pat Quinn has signed legislation expanding the list of qualifying conditions for the [click to continue...]

Cheeba Chews Returns to Colorado Market

Cheeba Chews is back in business. The Colorado-based company – which makes a popular line [click to continue...]

WA Product Shortages Could Last Months

Washingtonrecupdate

When will Washington State’s recreational marijuana industry have enough product to satisfy demand? One cultivator [click to continue...]

Denver Issues Edibles Recall, Despite Lack of Illness

Products from the popular Colorado edibles brand At Home Baked are being removed from store [click to continue...]

Vegas Suburb Proves Popular With Dispensary Hopefuls

The Las Vegas suburb of Henderson received 28 applications for medical marijuana business licenses by [click to continue...]

New Mexico Abandons Some Proposed Rule Changes

New Mexico’s marijuana community has scored a minor regulatory victory. The state’s health department is [click to continue...]

Washington OKs Marijuana Cookies, Nixes Candies

edibles2

Retail marijuana shops in Washington State can sell cannabis cookies, brownies and other baked goods, [click to continue...]

70% of Canadians Support Marijuana Legalization, Decrim

Canadians overwhelmingly favor loosening the country’s cannabis laws, according to a poll commissioned by the [click to continue...]