Models
3
Projected Revenue
$888,000
Projected Margin
$509,520
Avg ROI
136%
Economic Modeling
Scenario-based revenue, cost & margin projections per square foot.
| Model | Sqft | g/sqft | Revenue | Margin | ROI |
|---|---|---|---|---|---|
| Flower Room A — Baseline | 1200 | 50 | $240,000 | $132,000 | 122% |
| Flower Room A — Optimized | 1200 | 58 | $292,320 | $180,960 | 163% |
| Veg-to-Flower Expansion | 1800 | 52 | $355,680 | $196,560 | 124% |
