GREY:IVITF - Post by User
Post by
display_nameon Sep 19, 2019 10:19pm
210 Views
Post# 30146107
back of the envelope calcs based on new listings
back of the envelope calcs based on new listingsAcreage pharms producing 200kg/month; assume 50 % of crop goes to oils
100 kg of crop goes to oil; assume 11% thc content by weight; 7.15kg of thc in monthly raw oil product
assume 65% efficiency CO2 extraction; 2.36 kg of final oil product per month.
Then price points. Three products listed. assume equal distribution between product lines. 787 grams of total montly 2,36 kg allocated to each line.
THC LITE:
11.43 mg/ml; 30 ml volume; therefore 0.329 grams of THC per bottle
787 grams fills 2255 bottles @ $27 /bottle; $61,000/ month
THC OIL
15.96 mg/ml; 30 ml volume; therefore .4785 grams of THC per bottle
787 grams fills 1645 bottles @ $45 /bottle; $74,000/ month
THC FULL
20.22 mg/ml; 30 l volume; therefore .6066 grams THC per bottle
787 grams fills 1297 bottles @ $543/ bottle; $70,000/month
Total monthly acreage labs oil revene alone: $205,000/month; 515 K / quarter; 2.5 mil/ year
100kg of raw product assued not produced into oil @ approximate $5.5/g price point; 600k/ month; 1.8 mil / quarter; 7.2 mil/ year
Assumptions on assumptions on unfounded assumptions but I welcome everyone to play with the numbers themselves and see what seems reasonable. Whatever way you slice it we should be in good shape.