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.

Seattle Dispensary Plan May Be Scrapped

Seattle marijuana

Seattle medical marijuana businesses may not be able to get local licenses after all, as [click to continue...]

Michigan MMJ Bills Sputter, Leaving Industry in Limbo

Michigan sheriffs reportedly helped kill legislation on Thursday that would have allowed the legal return [click to continue...]

New York MMJ Regs: $200,000 Licensing Fee, Strain Limit

Medical cannabis companies hoping to operate in New York will have to jump through several [click to continue...]

Nebraska, Oklahoma Ask Supreme Court to Nix Colorado Marijuana Law

lawsuit

Nebraska and Oklahoma have filed a lawsuit with the U.S. Supreme Court to overturn Colorado’s [click to continue...]

Joint-Smoking Santa Display Backfires for LA Dispensary

In a lesson on how not to advertise your medical marijuana business, a dispensary in [click to continue...]

Key Michigan MMJ Bills Come Down to the Wire

Michigan medical cannabis issues, pot dispensary updates, news about marijuana by state

The future of dispensaries in Michigan hangs in the balance as police groups and public [click to continue...]

High Prices Could Limit Minnesota Medical Cannabis Market

Minnesota’s medical marijuana market could be smaller than expected, as patients will reportedly have to [click to continue...]

Colorado Earmarks $8 Million for MMJ Research

coloradocannabis

The Colorado Department of Health and Environment will devote serious money to studying the efficacy [click to continue...]

PayPal Co-Founder to Invest in Cannabis

PayPal co-founder and early Facebook investor Peter Thiel plans to pump money into the marijuana [click to continue...]

Anchorage Shoots Down Proposed Ban on Rec Sales

Alaska’s budding marijuana industry scored a significant victory Tuesday night when lawmakers killed a proposal [click to continue...]

MMJ Lounges Popping Up in Maine

maine marijuana

A new trend in Maine offers yet another possible offshoot business opportunity in the cannabis [click to continue...]

Hope for DC Rec Market Still Alive

It looks like hope may still be alive for a recreational marijuana market in Washington [click to continue...]

Cannabis Business Accelerator to Help 20 Startups

Startup companies focusing on the ancillary cannabis market will get a helping hand – and [click to continue...]

Ruling on Home Grows a Setback for Canadian Cultivation Companies

Flag_of_Canada.svg

A Canadian federal appeals court unanimously upheld an injunction that lets patients continue growing medical [click to continue...]