Build the money from the capacity chain you already wrote. Substrate tonnes per cycle give the straw and compost bill. Fill weight gives the spawn bill. Room hours give the power bill. Kilograms picked give the labour and packing bill.
Built this way, every cost line has a quantity behind it, and a lender can test the line by testing the quantity. Built backwards from a target profit, it will not survive one question.