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.

Panel Differs on Impact of Rec Industry on Colorado’s Economy

Is the legalization of recreational marijuana in Colorado making the state less attractive to businesses [click to continue...]

IL Municipalities Seeking Contributions From MMJ Firms

With Monday looming as the deadline in Illinois for medical marijuana business applications, a number [click to continue...]

Warren Buffett’s Subsidiary Company Testing Cannabusiness Waters

Buffet

A subsidiary company of Warren Buffet’s Berkshire Hathaway conglomerate is is reportedly exploring the waters [click to continue...]

New Poll Good News for D.C. Marijuana Legalization

A ballot measure to legalize possession of marijuana in Wasington D.C. got a boost on [click to continue...]

WA Rec Shop Lottery Winners At Risk of Losing Licenses

Washington State is warning dozens of applicants for recreational marijuana business licenses that their chance [click to continue...]

Lawsuit Over ‘Pot Pavilion’ Highlights New Cannabis Business Risks

Cannabislegality

A Colorado marijuana edibles company is under increasing heat as a lawsuit filed against its [click to continue...]

Lobbying Group Turns Tables on Overconsumption Story

The Marijuana Policy Project (MPP) is using a now-infamous first person account of excessive cannabis [click to continue...]

Consultant Company Pursues IPO-Friendly Restructure

mjardin

Mjardin Management isn’t exactly an original idea, given that it’s a consulting and management company [click to continue...]

IL Gubernatorial Candidate: Auction Off MMJ Licenses

If Republican Bruce Rauner had his way, Illinois’s 60 medical marijuana dispensary permits and 21 [click to continue...]

Black Market Marijuana Dealer Targets Rec Store’s Customers

Although recreational marijuana proponents often argue that legalizing and taxing cannabis will help undercut illegal [click to continue...]

Colorado Banking Co-Op Program Stalls

coloradocannabis

An attempt to ease the lack of banking services for Colorado’s cannabis industry may prove [click to continue...]

Lawsuit Filed Over Florida MMJ Lottery Plan

Should states rely on chance to decide who gets to produce medical cannabis? A Florida [click to continue...]

Legalization Bill on Tap in New York

A Democratic state senator in New York is planning to introduce a bill next year [click to continue...]

IL Lawmaker Defends Secrecy-Shrouded Application Process

illinoismedicalmarijuana

Illinois is keeping information about applicants for medical marijuana business permits completely confidential, ostensibly to [click to continue...]