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.

Louisiana Officially Legalizes Medical Marijuana

Louisiana Gov. Bobby Jindal has signed a bill making his state the 24th in the [click to continue...]

New York Cannabis Firm Buys Oregon Utility Building for $3M

In another sign of the marijuana industry’s growing national reach, a New York-based real estate [click to continue...]

WA Moves Closer to Overhauling Marijuana Tax Structure

cannabis taxes

Washington State growers and processors would no longer pay a 25% tax on cannabis and [click to continue...]

Sole MMJ Dispensary Opens in Delaware

Delaware’s only licensed medical cannabis dispensary officially opened in the northern town of Wilmington on [click to continue...]

Canadian Cultivator Tilray to Lay Off 61 Employees

Canadian medical marijuana producer and distributor Tilray said it will lay off 61 employees as [click to continue...]

South Dakota Tribe to Partner With Colorado Grower

native american cannabis

A South Dakota tribe announced this week that it is teaming up with a cannabis [click to continue...]

Startup Acquires Inventory Tracking Firm, Plans Banking Solution

A Los Angeles-based financial services startup backed by a notable investor announced Thursday that it [click to continue...]

Vancouver Will Regulate Dispensaries Despite Federal Ban

The Vancouver City Council has voted to create a bylaw governing the city’s many dispensaries, [click to continue...]

Measure to Sink Ohio Cannabis Legalization Effort Passes House

ohio cannabis legislation

Correction: The initial version of this story incorrectly reported that the measure to prevent monopolies [click to continue...]

Cannabis Companies Dropped From Denver Fair

Marijuana companies apparently aren’t welcome at the Denver County Fair this year. The fair’s organizers [click to continue...]

Big Names in Canadian MMJ Industry Merging

Two of Canada’s largest licensed medical marijuana ventures are merging, which will create the country’s [click to continue...]

Nevada Dispensary’s Launch Delayed Again

dispensary delays

A Nevada company that hopes to open the first dispensary in the state has been [click to continue...]

California Medical Marijuana Grow Raided

Local law enforcement officials in a town just south of San Francisco raided a medical [click to continue...]

Study: Edibles Potency Claims in CA, WA Often Inaccurate

Edibles products in several major cities on the West Coast often include misleading labels that [click to continue...]

Marijuana Business Daily