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.

WA Cannabis Shops Face Fines, Suspensions for Selling to Minors

Nineteen Washington State marijuana stores face suspensions and fines after they failed to properly check [click to continue...]

Dispensary Bill on Tap in Michigan

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

Concerned with what might happen if voters legalize recreational marijuana at the ballot next year, [click to continue...]

CDC Calls for Strict Edibles Labeling, Public Education

After evaluating a fatal accident that took place last year in Denver, the Center for [click to continue...]

Israel to Sell Medical Marijuana in Pharmacies

Israel, one of the world’s leading countries on medical cannabis research, will soon be dispensing [click to continue...]

Third Minnesota Dispensary Opens Despite Low Patient Count

Photo of open sign

Minnesota’s third medical cannabis dispensary has opened despite the low number of patients registered to [click to continue...]

Police Raid Business Owned By CA Industry Association Exec

A business run by the president of the California Cannabis Industry Association was raided and [click to continue...]

Illinois Poised to Begin Seed-to-Sale Tracking

As Illinois’ medical marijuana industry ramps up, regulatory officials are preparing to start following medical [click to continue...]

Washington State Dispensaries to Benefit From PTSD Addition

marijuana conditions

A week after Colorado shot down an attempt to add post-traumatic stress disorder as a [click to continue...]

MMJ Patient Boom in Rhode Island

Rhode Island’s three medical cannabis dispensaries must be pleased: In the past two and a [click to continue...]

Canadian PM Candidate Wants Legal Dispensaries

Justin Trudeau, a candidate for prime minister of Canada, came to the defense of dispensaries [click to continue...]

Inspector Turnover Could Delay Nevada Dispensaries

dispensary delays

Hurry up and wait. That appears to be the situation for medical marijuana businesses in [click to continue...]

California Report Calls for Strong Regulations on Legal Marijuana

A working group overseen by California’s lieutenant governor has issued a report outlining 58 policy [click to continue...]

Florida Medical Cannabis Campaign Takes Step Forward

United for Care, which was behind the failed 2014 campaign to legalize medical cannabis in [click to continue...]

University Will Assist With Maryland MMJ Applications

maryland2

Prospective cultivators and dispensary owners seeking medical cannabis licenses in Maryland might be scrutinized by [click to continue...]

Marijuana Business Daily