30.5
1.5
32
17.5
49.5
3.5
53
17.5
70%
30%
6
$90,000
6.0
12
34
45
$675,000
3.0
48
21
69%
31%
$1,500,000
4.4 $66,000
2.5
6.9
16.6
23.5
$352,500
3.0
26.5
37.0
64.5%
36.5%
$1,500,000
29.5
$442,500
4.5
34
14
48
$720,000
3.0
51
23.5
74.5%
25.5%
$1,500,000
EBT
Interest
EBIT
Cost of capital
Operating income
Overhead
Contribution margin
Direct operating expenses
Gross margin
Cost of goods sold
Revenue
A
FARM
30.5
6
$90,000
4.4
$66,000
29.5
$442,500
EBT
1.5
6.0
2.5
4.5
Interest
32
12
6.9
34
EBIT
17.5
34
16.6
14
Cost of capital
49.5
23.5
$352,500
45
$675,000
48
$720,000
Operating income
3.5
3.0
3.0
3.0
Overhead
53
48
26.5
51
Contribution margin
17.5
21
37.0
23.5
Direct operating expenses
70%
69%
64.5%
74.5%
Gross margin
30%
31%
36.5%
25.5%
Cost of goods sold
$1,500,000
$1,500,000
$1,500,000
Revenue
A
FARM