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.

San Jose Considering Up to $50K in Fines on Dispensaries

mmj fines

San Jose is thinking about upping fines on medical marijuana dispensaries by thousands of dollars [click to continue...]

Patient Decries High Cannabis Prices in Connecticut

At least one outspoken cancer patient in Connecticut has been brought to tears by what [click to continue...]

Dueling MMJ Ad Campaigns Hit Florida Airwaves

Absentee ballots have just started to hit Florida mailboxes, and it’s no coincidence that a [click to continue...]

4 More Retail Marijuana Stores to Open in Seattle

Seattle marijuana

The Emerald City is finally about to get its second recreational marijuana shop, while three [click to continue...]

3-D Printing Creates New Cannabusiness Opportunity

The marijuana industry has spawned a seemingly endless number of ancillary business ideas, and one [click to continue...]

Montana City’s MMJ Industry Thriving

Montana medical marijuana image

Montana’s once-burgeoning medical marijuana sector unraveled quickly several years ago due to legal issues, but [click to continue...]

Dozens of New Regulations on Colorado Cannabis Businesses

If you work in the marijuana industry in Colorado, brace yourself. The state’s Marijuana Enforcement [click to continue...]

Legal Hemp Harvest Underway in Kentucky

Remember that 250-pound bag of imported hemp seeds customs officials detained in Kentucky earlier this [click to continue...]

Casino Giant Files Trademark Lawsuit Against Nevada MMJ Company

MGM

The company that runs some of the most well-known casinos in Las Vegas has filed [click to continue...]

No Bankruptcy Protection for Cannabis Companies, Judges Rule

Marijuana businesses across the country, take heed: If your venture doesn’t pan out, don’t count [click to continue...]

Attorney General Holder Questions Marijuana’s Classification

EricHolder

U.S. Attorney General Eric Holder, who is resigning from his post later this year, suggested [click to continue...]

Marijuana Conference Accepting Applications for Investor Pitch Event

Cannabis entrepreneurs can now submit applications to take part in an investor pitch session at [click to continue...]

Pennsylvania MMJ Bill Clears Senate, but Challenges Remain

Pennsylvania marijuana

Though a bill to legalize medical marijuana in Pennsylvania won overwhelming support in the state [click to continue...]

369 MMJ Business Applications Submitted in Illinois

Illinois received 369 applications from entrepreneurs seeking licenses to open medical marijuana businesses, according to [click to continue...]