Home grow is fine, and that is not the black market, which is supplied by large illegal grows. Your costs may be true at small scale without adhering to regulatory factors (like safety testing and packaging requirements) and not factoring in all real costs, like rent  and/or depreciation, but they are not correct for regulated, commercial cannabis.