The commonest reason a mushroom report fails is internal contradiction. The production table states one yield, the revenue table implies another, and the repayment schedule needs a third.
Pick one yield with a named source, for example the NHB range for your chosen strain, and carry it into production, revenue, working capital and repayment without changing it. Do the same with price and with cycles per year.