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 Marijuana 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.

Feds Raid Pair of Dispensaries in LA

DEA

The Drug Enforcement Administration raided a pair of medical marijuana dispensaries in Los Angeles on [click to continue...]

Seattle Church Sues to Close Rec Shop

Remember the church in Seattle that began staging protests outside the city’s second legal recreational [click to continue...]

San Diego Shuts Down 4 More Dispensaries

San Diego is continuing its quest to close down illegal medical marijuana dispensaries. Four more [click to continue...]

Russian Cannabis Firm Buys Ebola.com for $200K

dollar

This may be the strangest marijuana-related story you read all week. A Russian cannabis company [click to continue...]

WA Sheriff: Rec Marijuana is Working

A Washington State sheriff has a message about marijuana for Oregon voters. “The sky hasn’t [click to continue...]

Uruguay Presidential Candidate Would Scale Back Legal Marijuana

The first country in the world to fully legalize the sale and possession of recreational [click to continue...]

Seattle Warns 330 MMJ Businesses to Get Licenses

Graphic of federal warning to dispensary

Obtain a state permit or shut down. That’s the gist of a letter Seattle’s Department [click to continue...]

Nevada Will Weigh Rec Marijuana

Nevada lawmakers will tackle the recreational marijuana issue early next year, whether they’re ready to [click to continue...]

CO Awards $250K Grant to THC Breathalyzer Developer

A Colorado company attempting to develop THC breathalyzers is getting some help from the state [click to continue...]

Missouri to Start Taking Hemp Cultivation Applications

Hemp

Cannabis growers of a different stripe can begin submitting applications to the Missouri government next [click to continue...]

Backlash Sinks Proposed Edibles Ban in Colorado

Colorado edibles manufacturers can let out a sigh of relief. A proposal on Monday to [click to continue...]

3 Chicago Dispensary Hopefuls Get Local Green Light

Several businesses have taken a big step forward in their quest to open medical marijuana [click to continue...]

San Francisco Delays Decision on New Dispensary

SanFrancisco

San Francisco, which was at the forefront of the medical marijuana movement a decade ago, [click to continue...]

Oregon Judge: Towns Can Ban Dispensaries

An Oregon judge has decided that towns and counties have the right to ban or [click to continue...]